Protos Inc.
How we got $32.2M
Based on its 5 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▼ 6% since 2021Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PROTOS INC. this business | $26.3M | — |
| Preferred Sales Agency Tulsa | $3.0M | 2.8 mi |
| MILLER MEDICAL INC Tulsa · 1 employees | $4.4M | 3.2 mi |
| XPEDITE SERVICES LLC Sapulpa · 14 employees | $70.5M | 3.8 mi |
| INTERNATIONAL CHEMICAL COMPANY Tulsa | $288.4M | 3.8 mi |
| HUDSON MEDICAL INC. Tulsa · 1 employees | $4.4M | 4.6 mi |
| Essex Energy Marketing Tulsa | $948K | 5.3 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $18.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $28.4M |
| Estimate: the two combined (geometric mean) | $26.3M |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $5.2M |
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 | $32.2M |
| Multiple for this size and industry | 6.2× |
| Value range | $16.9M – $44.0M |
| Revenue range | $17.3M – $30.0M |
| EBITDA range | $3.4M – $5.9M |
| Industry (NAICS) | Wholesale Trade Agents and Brokers (425120) |
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
- BankingBank of CommercePPP / 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 Roles are as stated there and may be out of date.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
| Bank of Commerce PPP 2021 | All 308 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/3/2021 | second | $85K | 5 |
About Protos Inc.
Protos Inc. is a wholesale trade agents and brokers company in Jenks, Oklahoma. Its estimated annual revenue is about $26.3M, with roughly $5.2M of EBITDA. It has about 5 employees. Its estimated business value is $32.2M (likely range $16.9M–$44.0M).
Common questions
- Who owns Protos Inc.?
- The owner of Protos Inc. 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 Protos Inc. make?
- SeeBITDA estimates Protos Inc.'s annual revenue at about $26.3M (likely between $17.3M and $30.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Protos Inc. worth?
- About $32.2M, roughly 6.2× its estimated EBITDA of $5.2M, typical for a wholesale trade agents and brokers company its size. Likely range: $16.9M–$44.0M.
- How many employees does Protos Inc. have?
- About 5, as reported on its PPP loan.