How we got $1.8M
Based on its 16 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 34% 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
▲ 0% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 16 | $3.9M |
| 2020 | Form 5500 | 14 | $3.4M |
| 2021 | Form 5500 | 14 | $3.4M |
| 2022 | Form 5500 | 10 | $2.4M |
| 2023 | Form 5500 | 13 | $3.2M |
| 2024 | Form 5500 | 14 | $3.4M |
| 2025 | Form 5500 | 16 | $3.9M |
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PHOS GROUP, LLC this business | $6.2M | — |
| GABLE'S EXCAVATING, INC. Tulsa · 34 employees | $12.9M | 0.5 mi |
| BPM SERVICES INC Tulsa · 3 employees | $1.8M | 1.0 mi |
| COULTHURST, DURU, A LLC Tulsa · 13 employees | $3.5M | 1.5 mi |
| TRW ENTERPRISES, INC Tulsa · 16 employees | $6.6M | 1.5 mi |
| AARON FENCE COMPANY Tulsa · 30 employees | $11.1M | 1.6 mi |
| PRO VAC LTD LLC Tulsa · 2 employees | $721K | 2.2 mi |
The full calculation
| Employees reported to the SBA | 16 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.5M |
| Estimate: the two combined (geometric mean) | $6.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $654K |
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 | $1.8M |
| Multiple for this size and industry | 2.8× |
| Value range | $963K – $2.5M |
| Revenue range | $4.1M – $7.0M |
| EBITDA range | $430K – $745K |
| Industry (NAICS) | Site Preparation Contractors (238910) |
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: US Economic Census 2022, OK. 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
- BankingThe Central Trust 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
| The Central Trust Bank PPP 2020, PPP 2021 | All 323 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $173K | 16 |
| 1/23/2021 | second | $162K | 14 |
About Phos Group, LLC
Phos Group, LLC is an excavation & site work company in Tulsa, Oklahoma. Its estimated annual revenue is about $6.2M, with roughly $654K of EBITDA. It has about 16 employees. Its estimated business value is $1.8M (likely range $963K–$2.5M).
Common questions
- Who owns Phos Group, LLC?
- The owner of Phos Group, LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Phos Group, LLC make?
- SeeBITDA estimates Phos Group, LLC's annual revenue at about $6.2M (likely between $4.1M and $7.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Phos Group, LLC worth?
- About $1.8M, roughly 2.8× its estimated EBITDA of $654K, typical for a excavation & site work company its size. Likely range: $963K–$2.5M.
- How many employees does Phos Group, LLC have?
- About 16, from its 2025 retirement-plan filing.