Samurai Equipment, LLC
How we got $2.9M
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▼ 13% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SAMURAI EQUIPMENT, LLC this business | $5.9M | — |
| AMERACRANE AND HOIST LLC Tulsa · 22 employees | $10.6M | 0.7 mi |
| CANDOR SUPPLY LLC Tulsa · 12 employees | $5.0M | 0.9 mi |
| HYDRA SERVICE, INC. Tulsa · 16 employees | $6.3M | 2.4 mi |
| AIRSORCE LLC Tulsa · 3 employees | $1.7M | 3.0 mi |
| DANCO PUMP & SUPPLY CO. INC. Tulsa · 12 employees | $7.3M | 3.2 mi |
| Ramsey Industries Tulsa | $1.1M | 4.6 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.4M |
| Estimate: the two combined (geometric mean) | $5.9M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $751K |
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 | $2.9M |
| Multiple for this size and industry | 3.9× |
| Value range | $1.5M – $4.0M |
| Revenue range | $3.9M – $6.7M |
| EBITDA range | $494K – $857K |
| Industry (NAICS) | All Other General Purpose Machinery Manufacturing (333999) |
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 America, National AssociationPPP / 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 Roles are as stated there and may be out of date.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 America, National Association PPP 2020, PPP 2021 | All 1,034 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $169K | 12 |
| 4/23/2021 | second | $150K | 11 |
About Samurai Equipment, LLC
Samurai Equipment, LLC is an all other general purpose machinery manufacturing company in Tulsa, Oklahoma. Its estimated annual revenue is about $5.9M, with roughly $751K of EBITDA. It has about 12 employees. Its estimated business value is $2.9M (likely range $1.5M–$4.0M).
Common questions
- Who owns Samurai Equipment, LLC?
- The owner of Samurai Equipment, 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 Samurai Equipment, LLC make?
- SeeBITDA estimates Samurai Equipment, LLC's annual revenue at about $5.9M (likely between $3.9M and $6.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Samurai Equipment, LLC worth?
- About $2.9M, roughly 3.9× its estimated EBITDA of $751K, typical for a all other general purpose machinery manufacturing company its size. Likely range: $1.5M–$4.0M.
- How many employees does Samurai Equipment, LLC have?
- About 12, as reported on its PPP loan.