Pump & Supply, LLC
How we got $1.3M
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PUMP & SUPPLY, LLC this business | $3.3M | — |
| 4M VENTURES INC Edmond · 11 employees | $5.0M | 7.2 mi |
| DEER CREEK WATER CORPORATION Edmond | $3.1M | 7.4 mi |
| IT IRRIGATION TECHNICIANS LLP Edmond · 2 employees | $563K | 7.4 mi |
| DAVIS PIPE & SUPPLY, INC. Edmond · 41 employees | $19.8M | 8.9 mi |
| PETRA SOLUTIONS LLC Edmond · 6 employees | $2.9M | 9.3 mi |
| QUALITY IRRIGATION, INC. Edmond · 29 employees | $9.8M | 10.1 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.0M |
| Estimate: the two combined (geometric mean) | $3.3M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $426K |
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 | $1.3M |
| Multiple for this size and industry | 3× |
| Value range | $673K – $1.7M |
| Revenue range | $2.1M – $3.7M |
| EBITDA range | $280K – $486K |
| Industry (NAICS) | Water Supply and Irrigation Systems (221310) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $115K | 8 |
2 locations
| 3131 E Waterloo | Edmond | This listing |
| 2404 N Westminster Rd | Spencer | View |
Revenue, profit and value are for the whole company.
About Pump & Supply, LLC
Pump & Supply, LLC is a water supply and irrigation systems company in Edmond, Oklahoma. Its estimated annual revenue is about $3.3M, with roughly $426K of EBITDA. It has about 8 employees. Its estimated business value is $1.3M (likely range $673K–$1.7M). It has 2 locations.
Common questions
- Who owns Pump & Supply, LLC?
- The owner of Pump & Supply, 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 Pump & Supply, LLC make?
- SeeBITDA estimates Pump & Supply, LLC's annual revenue at about $3.3M (likely between $2.1M and $3.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pump & Supply, LLC worth?
- About $1.3M, roughly 3× its estimated EBITDA of $426K, typical for a water supply and irrigation systems company its size. Likely range: $673K–$1.7M.
- How many employees does Pump & Supply, LLC have?
- About 8, as reported on its PPP loan.