Stillwater Brewing Company LLC
How we got $5.6M
Based on 19 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 33% 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 |
|---|---|---|
| STILLWATER BREWING COMPANY LLC this business | $6.4M | — |
| Iron Monk Brewing Company Stillwater | $3.5M | 0.0 mi |
| Greenfield Vineyard Chandler | $3.5M | 26.0 mi |
| Guthrie Brewing Company Guthrie | $3.5M | 26.2 mi |
| The Venue at Redstone Luther | $3.5M | 28.3 mi |
| Tidewater Winery Drumright | $3.5M | 28.5 mi |
| Territory Cellars Stroud | $3.5M | 32.8 mi |
The full calculation
| Employees reported to the SBA | 19 |
| Industry revenue per employee | $327K |
| Revenue = employees × revenue per employee | $6.4M |
| EBITDA margin (industry, adjusted for size) | 19% |
| EBITDA = revenue × margin | $1.2M |
| Cross-check: revenue implied by PPP payroll | $1.8M |
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 | $5.6M |
| Multiple for this size and industry | 4.5× |
| Value range | $2.6M – $7.9M |
| Revenue range | $3.8M – $7.5M |
| EBITDA range | $732K – $1.5M |
| Industry (NAICS) | Breweries (312120) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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. 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
- BankingExchange Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Exchange Bank and Trust Company PPP 2020, PPP 2021 | All 217 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $51K | 18 |
| 1/16/2021 | second | $51K | 19 |
About Stillwater Brewing Company LLC
Stillwater Brewing Company LLC is a breweries company in Stillwater, Oklahoma. Its estimated annual revenue is about $6.4M, with roughly $1.2M of EBITDA. It has about 19 employees. Its estimated business value is $5.6M (likely range $2.6M–$7.9M).
Common questions
- Who owns Stillwater Brewing Company LLC?
- The owner of Stillwater Brewing Company 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 Stillwater Brewing Company LLC make?
- SeeBITDA estimates Stillwater Brewing Company LLC's annual revenue at about $6.4M (likely between $3.8M and $7.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Brewing Company LLC worth?
- About $5.6M, roughly 4.5× its estimated EBITDA of $1.2M, typical for a breweries company its size. Likely range: $2.6M–$7.9M.
- How many employees does Stillwater Brewing Company LLC have?
- About 19, as reported on its PPP loan.