Stillwater Investment Corp
How we got $422K
Based on its 30 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 INVESTMENT CORP this business | $2.2M | — |
| WAYJOSE ENTERPRISES, LLC Stillwater · 10 employees | $884K | 0.0 mi |
| College Bar Stillwater | $760K | 0.0 mi |
| NORTHERN MADE LLC Stillwater · 11 employees | $716K | 0.0 mi |
| Copper Penny Stillwater | $760K | 0.1 mi |
| NICKELS FOR A PENNY INC Stillwater · 8 employees | $1.0M | 0.1 mi |
| THE UNION BEVERAGE CO. LLC Stillwater · 22 employees | $1.5M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 30 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $2.2M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $222K |
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 | $422K |
| Multiple for this size and industry | 1.9× |
| Value range | $222K – $577K |
| Revenue range | $1.5M – $2.6M |
| EBITDA range | $146K – $253K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
- 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/13/2020 | first | $70K | 30 |
| 2/17/2021 | second | $127K | 29 |
About Stillwater Investment Corp
Stillwater Investment Corp is a bars company in Stillwater, Oklahoma. Its estimated annual revenue is about $2.2M, with roughly $222K of EBITDA. It has about 30 employees. Its estimated business value is $422K (likely range $222K–$577K).
Common questions
- Who owns Stillwater Investment Corp?
- The owner of Stillwater Investment Corp 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 Investment Corp make?
- SeeBITDA estimates Stillwater Investment Corp's annual revenue at about $2.2M (likely between $1.5M and $2.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Investment Corp worth?
- About $422K, roughly 1.9× its estimated EBITDA of $222K, typical for a bars company its size. Likely range: $222K–$577K.
- How many employees does Stillwater Investment Corp have?
- About 30, as reported on its PPP loan.