Rother's Water Conditioning, Inc.
How we got $3.2M
Based on its 13 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| ROTHER'S WATER CONDITIONING, INC. this business | $13.1M | — |
| ALLIANCE NUT & BOLT LLC Okarche · 4 employees | $4.4M | 14.1 mi |
| PSI FASTENERS, LLC Oklahoma City · 7 employees | $4.3M | 17.2 mi |
| PLUMBING SALES INC Oklahoma City · 4 employees | $4.0M | 20.7 mi |
| ICE-MAKER SALES & SERVICES, INC. Oklahoma City · 27 employees | $29.8M | 20.9 mi |
| MAYFAIR KEY AND LOCK LLC Oklahoma City · 3 employees | $2.5M | 21.9 mi |
| AMERICAN HEARTLAND DISTRIBUTORS, LLC Oklahoma City · 6 employees | $4.7M | 22.1 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $13.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $9.8M |
| Estimate: the two combined (geometric mean) | $13.1M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $898K |
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 | $3.2M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.7M – $4.4M |
| Revenue range | $8.6M – $15.0M |
| EBITDA range | $591K – $1.0M |
| Industry (NAICS) | Plumbing and Heating Equipment and Supplies (Hydronics) Merchant Wholesalers (423720) |
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
People & advisors
Advisors
- BankingInterBankPPP / 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 Roles are as stated there and may be out of date.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
| InterBank PPP 2020 | All 585 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 | $112K | 13 |
About Rother's Water Conditioning, Inc.
Rother's Water Conditioning, Inc. is a plumbing and heating equipment and supplies (hydronics) merchant wholesalers company in El Reno, Oklahoma. Its estimated annual revenue is about $13.1M, with roughly $898K of EBITDA. It has about 13 employees. Its estimated business value is $3.2M (likely range $1.7M–$4.4M).
Common questions
- Who owns Rother's Water Conditioning, Inc.?
- The owner of Rother's Water Conditioning, 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 Rother's Water Conditioning, Inc. make?
- SeeBITDA estimates Rother's Water Conditioning, Inc.'s annual revenue at about $13.1M (likely between $8.6M and $15.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Rother's Water Conditioning, Inc. worth?
- About $3.2M, roughly 3.6× its estimated EBITDA of $898K, typical for a plumbing and heating equipment and supplies (hydronics) merchant wholesalers company its size. Likely range: $1.7M–$4.4M.
- How many employees does Rother's Water Conditioning, Inc. have?
- About 13, as reported on its PPP loan.