Stillwater Summit Company, LLC
How we got $199K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 14% 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
Signs of a sale Unlikely to sell soon
- In business 24 years (since 2002)
From public records and the company's website, not a statement that it's for sale.
What they do
Stillwater Summit Co. is a locally owned and operated outdoor gear retailer in Stillwater, Oklahoma, serving adventurers and offering apparel and outdoor equipment. It has been operating since 2003.
From the company's website. Industry: Retail Trade.
Customers & suppliers
Suppliers & brands
- Altra · brand it sells or installs
- Arcteryx · brand it sells or installs
- Badger · brand it sells or installs
- Bedrocks · brand it sells or installs
- Benchmade · brand it sells or installs
- Big Agnes · brand it sells or installs
- Biolite · brand it sells or installs
- Black Diamond · brand it sells or installs
- Blundstone · brand it sells or installs
- Boost Oxygen · brand it sells or installs
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| STILLWATER SUMMIT COMPANY, LLC this business | $811K | — |
| ALPINE SUMMIT SUPPLY, LLC Stillwater · 5 employees | $1.6M | 0.0 mi |
| THE 405 MERCANTILE CORP Stillwater · 5 employees | $2.5M | 0.0 mi |
| KPS LLC Stillwater · 2 employees | $874K | 0.0 mi |
| EVERYMAN LLC Stillwater · 16 employees | $5.4M | 0.1 mi |
| LILLYS LAVENDER LLC Stillwater · 6 employees | $2.3M | 0.1 mi |
| LILLYSLAVENDER DBA GREIGE GOODS Stillwater · 7 employees | $2.4M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $914K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $554K |
| Estimate: the two combined (geometric mean) | $811K |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $100K |
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 | $199K |
| Multiple for this size and industry | 2× |
| Value range | $105K – $273K |
| Revenue range | $533K – $925K |
| EBITDA range | $66K – $114K |
| Industry (NAICS) | Retail Trade (448190) |
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: approximate sector default. 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 | All 217 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $8K | 2 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Stillwater Summit Company, LLC
Stillwater Summit Company, LLC is a retail trade company in Stillwater, Oklahoma, in business since 2002. It is owned by Cade Blessen. Its estimated annual revenue is about $811K, with roughly $100K of EBITDA. It has about 2 employees. Its estimated business value is $199K (likely range $105K–$273K).
Common questions
- Who owns Stillwater Summit Company, LLC?
- Stillwater Summit Company, LLC is owned by Cade Blessen, according to public sources such as the company's website or filings.
- How much revenue does Stillwater Summit Company, LLC make?
- SeeBITDA estimates Stillwater Summit Company, LLC's annual revenue at about $811K (likely between $533K and $925K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Summit Company, LLC worth?
- About $199K, roughly 2× its estimated EBITDA of $100K, typical for a retail trade company its size. Likely range: $105K–$273K.
- How many employees does Stillwater Summit Company, LLC have?
- About 2, as reported on its PPP loan.
- When was Stillwater Summit Company, LLC founded?
- Stillwater Summit Company, LLC has been in business since 2002.