Stillwater Sand & Gravel Co.
How we got $2.8M
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 34% 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 SAND & GRAVEL CO. this business | $2.4M | — |
| STEWART STONE, INC. Stillwater · 21 employees | $12.9M | 4.8 mi |
| STEWART STONE INC Cushing · 43 employees | $20.4M | 18.2 mi |
| SWT CONSTRUCTION LLC Wellston · 1 employees | $458K | 24.5 mi |
| WESTERN SIERRA RESOURCE CORP Edmond · 7 employees | $4.8M | 30.9 mi |
| TRIPLE T CONSTRUCTION AND PAVING LLC Edmond · 11 employees | $4.8M | 31.4 mi |
| Arbuckle Materials Edmond | $5.2M | 31.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.2M |
| Estimate: the two combined (geometric mean) | $2.4M |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $731K |
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 | $2.8M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.5M – $3.8M |
| Revenue range | $1.6M – $2.7M |
| EBITDA range | $481K – $833K |
| Industry (NAICS) | Construction Sand and Gravel Mining (212321) |
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
History & advisors
Advisors
- BankingSimmons BankPPP / 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 Roles are as stated there and may be out of date.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
| Simmons Bank PPP 2020 | All 789 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $53K | 5 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Stillwater Sand & Gravel Co.
Stillwater Sand & Gravel Co. is a construction sand and gravel mining company in Stillwater, Oklahoma, in business since 2020. Its estimated annual revenue is about $2.4M, with roughly $731K of EBITDA. It has about 5 employees. Its estimated business value is $2.8M (likely range $1.5M–$3.8M).
Common questions
- Who owns Stillwater Sand & Gravel Co.?
- The owner of Stillwater Sand & Gravel Co. 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 Sand & Gravel Co. make?
- SeeBITDA estimates Stillwater Sand & Gravel Co.'s annual revenue at about $2.4M (likely between $1.6M and $2.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Sand & Gravel Co. worth?
- About $2.8M, roughly 3.8× its estimated EBITDA of $731K, typical for a construction sand and gravel mining company its size. Likely range: $1.5M–$3.8M.
- How many employees does Stillwater Sand & Gravel Co. have?
- About 5, as reported on its PPP loan.
- When was Stillwater Sand & Gravel Co. founded?
- Stillwater Sand & Gravel Co. has been in business since 2020.