Shamrock Farrell LLC
How we got $10.5M
Based on its 54 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▼ 1% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SHAMROCK FARRELL LLC this business | $26.2M | — |
| FUSION INDUSTRIES, LLC Oklahoma City · 217 employees | $151.9M | 0.7 mi |
| Triad Energy Oklahoma City | $5.8M | 0.7 mi |
| GROOMS & POLLARD UTILITY SERVICES, LLC Oklahoma City · 28 employees | $16.8M | 1.2 mi |
| ANNE MCQUEEN, LLC Oklahoma City · 1 employees | $510K | 1.3 mi |
| REVOLUTION PIPELINE, LLC Oklahoma City · 32 employees | $10.8M | 1.3 mi |
| R & K CONSTRUCTION Oklahoma City · 6 employees | $2.8M | 1.6 mi |
The full calculation
| Employees reported to the SBA | 54 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $19.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $27.6M |
| Estimate: the two combined (geometric mean) | $26.2M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $2.6M |
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 | $10.5M |
| Multiple for this size and industry | 4.1× |
| Value range | $5.5M – $14.4M |
| Revenue range | $17.2M – $29.9M |
| EBITDA range | $1.7M – $2.9M |
| Industry (NAICS) | Oil and Gas Pipeline and Related Structures Construction (237120) |
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
- BankingFirst National Bank and Trust Company of Weatherford d/b/a First Bank TexasPPP / 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 Roles are as stated there and may be out of date.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
| First National Bank and Trust Company of Weatherford d/b/a First Bank Texas PPP 2021 | All 28 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/12/2021 | first | $1.0M | 54 |
About Shamrock Farrell LLC
Shamrock Farrell LLC is an oil and gas pipeline and related structures construction company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $26.2M, with roughly $2.6M of EBITDA. It has about 54 employees. Its estimated business value is $10.5M (likely range $5.5M–$14.4M).
Common questions
- Who owns Shamrock Farrell LLC?
- The owner of Shamrock Farrell 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 Shamrock Farrell LLC make?
- SeeBITDA estimates Shamrock Farrell LLC's annual revenue at about $26.2M (likely between $17.2M and $29.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shamrock Farrell LLC worth?
- About $10.5M, roughly 4.1× its estimated EBITDA of $2.6M, typical for a oil and gas pipeline and related structures construction company its size. Likely range: $5.5M–$14.4M.
- How many employees does Shamrock Farrell LLC have?
- About 54, as reported on its PPP loan.