Procraft Masonry, LLC
How we got $2.2M
Based on its 15 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 23% 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
▼ 40% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 15 | $3.8M |
| 2020 | Form 5500 | 8 | $2.0M |
| 2022 | Form 5500 | 9 | $2.3M |
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 |
|---|---|---|
| PROCRAFT MASONRY, LLC this business | $7.3M | — |
| TOTAL PLUMBING & DRAIN SERVICE, INC. Tulsa · 7 employees | $1.8M | 0.6 mi |
| EMPIRE FENCE CO. INC. Tulsa · 34 employees | $16.6M | 0.7 mi |
| Fine Cut Concrete Drilling & Sawing - Tulsa, Oklahoma Tulsa | $2.2M | 0.8 mi |
| ARROW FENCE COMPANY Tulsa · 14 employees | $3.5M | 0.8 mi |
| DT SPECIALIZED SERVICES, INC. Tulsa · 33 employees | $15.6M | 1.6 mi |
| MESSER CONSTRUCTION, INC. Tulsa · 10 employees | $2.7M | 1.8 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.7M |
| Estimate: the two combined (geometric mean) | $7.3M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $768K |
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 | 2.8× |
| Value range | $1.1M – $2.9M |
| Revenue range | $4.8M – $8.3M |
| EBITDA range | $505K – $876K |
| Industry (NAICS) | All Other Specialty Trade Contractors (238990) |
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
- BankingRCB 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
| RCB Bank PPP 2020, PPP 2021 | All 1,690 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 | $200K | 15 |
| 1/21/2021 | second | $200K | 15 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Procraft Masonry, LLC
Procraft Masonry, LLC is a fencing, siding & exterior company in Tulsa, Oklahoma. It is owned by Danny Barbee. Its estimated annual revenue is about $7.3M, with roughly $768K of EBITDA. It has about 9 employees. Its estimated business value is $2.2M (likely range $1.1M–$2.9M).
Common questions
- Who owns Procraft Masonry, LLC?
- Procraft Masonry, LLC is owned by Danny Barbee, according to public sources such as the company's website or filings.
- How much revenue does Procraft Masonry, LLC make?
- SeeBITDA estimates Procraft Masonry, LLC's annual revenue at about $7.3M (likely between $4.8M and $8.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Procraft Masonry, LLC worth?
- About $2.2M, roughly 2.8× its estimated EBITDA of $768K, typical for a fencing, siding & exterior company its size. Likely range: $1.1M–$2.9M.
- How many employees does Procraft Masonry, LLC have?
- About 9, from its 2022 retirement-plan filing.