The Toolbox, LLC
How we got $278K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 43% 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
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| THE TOOLBOX, LLC this business | $2.5M | — |
| OKLAHOMA CYCLES Shawnee · 32 employees | $32.8M | 1.9 mi |
| APRIL GAMBRELL Shawnee · 2 employees | $1.9M | 2.1 mi |
| SHAWNEE TRAILER L.L.C. Shawnee · 2 employees | $1.9M | 2.1 mi |
| SEHORN YAMAHA INC Shawnee · 16 employees | $13.7M | 2.8 mi |
| All Seasons Rv Seminole | $22.5M | 16.6 mi |
| Jones Offroad Jones | $22.5M | 23.8 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $2.5M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $139K |
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 | $278K |
| Multiple for this size and industry | 2× |
| Value range | $146K – $380K |
| Revenue range | $1.7M – $2.9M |
| EBITDA range | $91K – $158K |
| Industry (NAICS) | Motorcycle, Boat, and Other Motor Vehicle Dealers (441228) |
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 United 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020, PPP 2021 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $13K | 3 |
| 1/27/2021 | second | $15K | 2 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About The Toolbox, LLC
The Toolbox, LLC is a car dealers company in Shawnee, Oklahoma. It is owned by Darrin Cornelius. Its estimated annual revenue is about $2.5M, with roughly $139K of EBITDA. It has about 3 employees. Its estimated business value is $278K (likely range $146K–$380K).
Common questions
- Who owns The Toolbox, LLC?
- The Toolbox, LLC is owned by Darrin Cornelius, according to public sources such as the company's website or filings.
- How much revenue does The Toolbox, LLC make?
- SeeBITDA estimates The Toolbox, LLC's annual revenue at about $2.5M (likely between $1.7M and $2.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Toolbox, LLC worth?
- About $278K, roughly 2× its estimated EBITDA of $139K, typical for a car dealers company its size. Likely range: $146K–$380K.
- How many employees does The Toolbox, LLC have?
- About 3, as reported on its PPP loan.