Pawnee Tribal Development Corporation
How we got $2.2M
Based on its 84 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 24% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Employees over time
▲ 24% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 84 | $8.4M |
| 2020 | Form 5500 | 110 | $11.0M |
| 2021 | Form 5500 | 106 | $10.6M |
| 2022 | Form 5500 | 85 | $8.5M |
| 2023 | Form 5500 | 114 | $11.4M |
| 2024 | Form 5500 | 104 | $10.4M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PAWNEE TRIBAL DEVELOPMENT CORPORATION this business | $11.4M | — |
| KAW NATION BUSINESS SERVICE Kaw City · 14 employees | $2.4M | 29.8 mi |
| KAW NATION GAMING COMMISSION Kaw City · 5 employees | $901K | 29.8 mi |
| KAW SOUTHWIND EXPRESS LLC Kaw City · 4 employees | $614K | 29.9 mi |
| OSAGE NATION ENERGY SERVICES, LLC Pawhuska · 3 employees | $705K | 33.6 mi |
| THE OSAGE NATION Pawhuska · 500 employees | $104.8M | 33.8 mi |
| NELLY'S ADMIN LLC Tonkawa · 1 employees | $195K | 37.0 mi |
The full calculation
| Employees reported to the SBA | 84 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $13.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.2M |
| Estimate: the two combined (geometric mean) | $11.4M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $571K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $2.2M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.1M – $3.0M |
| Revenue range | $7.5M – $13.0M |
| EBITDA range | $376K – $651K |
| Industry (NAICS) | Public Administration (921150) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: approximate sector default. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- AccountingRose Rock CPAS, PLLCAudits its 401(k) plan (2024 filing)
- BankingFirst Secure Community BankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| First Secure Community Bank PPP 2020, PPP 2021 | All 3 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $366K | 84 |
| 1/22/2021 | second | $366K | 77 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Pawnee Tribal Development Corporation
Pawnee Tribal Development Corporation is a public administration company in Pawnee, Oklahoma. It is owned by Robert Wallar (CEO). Its estimated annual revenue is about $11.4M, with roughly $571K of EBITDA. It has about 104 employees. Its estimated business value is $2.2M (likely range $1.1M–$3.0M).
Common questions
- Who owns Pawnee Tribal Development Corporation?
- Pawnee Tribal Development Corporation is owned by Robert Wallar (CEO), according to public sources such as the company's website or filings.
- How much revenue does Pawnee Tribal Development Corporation make?
- SeeBITDA estimates Pawnee Tribal Development Corporation's annual revenue at about $11.4M (likely between $7.5M and $13.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pawnee Tribal Development Corporation worth?
- About $2.2M, roughly 3.8× its estimated EBITDA of $571K, typical for a public administration company its size. Likely range: $1.1M–$3.0M.
- How many employees does Pawnee Tribal Development Corporation have?
- About 104, from its 2024 retirement-plan filing.