W Design LLC
How we got $4.1M
Based on its 18 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 30% 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.
Employees over time
▼ 39% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 18 | $4.1M |
| 2020 | Form 5500 | 17 | $3.9M |
| 2021 | Form 5500 | 16 | $3.6M |
| 2022 | Form 5500 | 17 | $3.9M |
| 2023 | Form 5500 | 16 | $3.6M |
| 2024 | Form 5500 | 11 | $2.5M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 35% since 2020 (retirement plan filings)
From public records and the company's website, not a statement that it's for sale.
What they do
SILO Steel fabricates, designs and erects custom metal elements for industrial, business, and residential customers, working with contractors, property owners, and other trade fabricators.
From the company's website. Industry: Engineering & architecture.
Customers & suppliers
Possible customers nearby
The largest businesses within about 60 miles in the markets its website says it serves.
- ONEOK, Inc. · Tulsa, 1 mi · $33.63B
- Helmerich & Payne · Tulsa, 1 mi · $3.75B
- EXPLORER PIPELINE COMPANY · Tulsa, 7 mi · $619.2M
- MID-CON ENERGY OPERATING, LLC · Tulsa, 6 mi · $467.9M
- SAMSON RESOURCES II OPCO, LLC · Tulsa, 1 mi · $326.8M
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| W DESIGN LLC this business | $5.9M | — |
| TRIARCH, PLLC Tulsa · 9 employees | $2.8M | 0.1 mi |
| EDMONDSON DESIGN GROUP, INC. Tulsa · 11 employees | $3.1M | 0.1 mi |
| Merrick & Company - Tulsa Tulsa | $2.4M | 0.1 mi |
| Midwestern Engine & Machine Tulsa | $2.0M | 0.2 mi |
| ROSS ENGINEERING, LLC Tulsa · 14 employees | $6.1M | 0.2 mi |
| 360 ENGINEERING GROUP PLLC Tulsa · 20 employees | $6.9M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.1M |
| Estimate: the two combined (geometric mean) | $5.9M |
| EBITDA margin (industry, adjusted for size) | 16% |
| EBITDA = revenue × margin | $962K |
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 | $4.1M |
| Multiple for this size and industry | 4.3× |
| Value range | $2.2M – $5.7M |
| Revenue range | $3.9M – $6.7M |
| EBITDA range | $633K – $1.1M |
| Industry (NAICS) | Architectural Services (541310) |
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
- BankingGrand 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
| Grand Bank PPP 2020, PPP 2021 | All 407 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/3/2020 | first | $227K | 18 |
| 1/17/2021 | second | $256K | 18 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About W Design LLC
W Design LLC is an engineering & architecture company in Tulsa, Oklahoma, in business since 2016. It is owned by Weldon Bowman. Its estimated annual revenue is about $5.9M, with roughly $962K of EBITDA. It has about 11 employees. Its estimated business value is $4.1M (likely range $2.2M–$5.7M).
Common questions
- Who owns W Design LLC?
- W Design LLC is owned by Weldon Bowman, according to public sources such as the company's website or filings.
- How much revenue does W Design LLC make?
- SeeBITDA estimates W Design LLC's annual revenue at about $5.9M (likely between $3.9M and $6.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is W Design LLC worth?
- About $4.1M, roughly 4.3× its estimated EBITDA of $962K, typical for a engineering & architecture company its size. Likely range: $2.2M–$5.7M.
- How many employees does W Design LLC have?
- About 11, from its 2024 retirement-plan filing.
- When was W Design LLC founded?
- W Design LLC has been in business since 2016.