Ultimate Cabinets, LLC
How we got $6.8M
Based on its 41 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 74% 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 |
|---|---|---|
| ULTIMATE CABINETS, LLC this business | $12.3M | — |
| H3 CUSTOM WOOD MOULDINGS Tulsa · 7 employees | $2.1M | 11.0 mi |
| SOONER PALLET SERVICES LLC Claremore · 8 employees | $3.3M | 12.6 mi |
| WOODEN SOLUTIONS, LLC Skiatook · 25 employees | $10.5M | 13.0 mi |
| DOUG BUTLER ENTERPRISES, INC. Tulsa · 9 employees | $2.9M | 13.6 mi |
| SOUTHERN MILLWORK, INC. Tulsa · 16 employees | $4.9M | 16.0 mi |
| BRADEN SHIELDING SYSTEMS, LLC Tulsa · 30 employees | $16.4M | 17.5 mi |
The full calculation
| Employees reported to the SBA | 41 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $13.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $8.9M |
| Estimate: the two combined (geometric mean) | $12.3M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $1.5M |
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 | $6.8M |
| Multiple for this size and industry | 4.5× |
| Value range | $3.6M – $9.3M |
| Revenue range | $8.1M – $14.0M |
| EBITDA range | $991K – $1.7M |
| Industry (NAICS) | All Other Miscellaneous Wood Product Manufacturing (321999) |
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
- BankingRCB Bank, First 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 Roles are as stated there and may be out of date.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 7(a) 2020 | All 2,229 borrowers → |
| RCB Bank PPP 2020, PPP 2021 | All 1,690 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 | $221K | 17 |
| 2/7/2021 | second | $387K | 41 |
2 locations
| 13795 E. 136TH ST. N. | Collinsville | This listing |
| 1810 N 75th East Ave | Tulsa | View |
Revenue, profit and value are for the whole company.
Public records
| Oct 2019 | 7(a) | $463K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Ultimate Cabinets, LLC
Ultimate Cabinets, LLC is an all other miscellaneous wood product manufacturing company in Collinsville, Oklahoma. Its estimated annual revenue is about $12.3M, with roughly $1.5M of EBITDA. It has about 41 employees. Its estimated business value is $6.8M (likely range $3.6M–$9.3M). It has 2 locations.
Common questions
- Who owns Ultimate Cabinets, LLC?
- The owner of Ultimate Cabinets, 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 Ultimate Cabinets, LLC make?
- SeeBITDA estimates Ultimate Cabinets, LLC's annual revenue at about $12.3M (likely between $8.1M and $14.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ultimate Cabinets, LLC worth?
- About $6.8M, roughly 4.5× its estimated EBITDA of $1.5M, typical for a all other miscellaneous wood product manufacturing company its size. Likely range: $3.6M–$9.3M.
- How many employees does Ultimate Cabinets, LLC have?
- About 41, as reported on its PPP loan.