Waller Ice LLC
How we got $830K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 17% 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 |
|---|---|---|
| WALLER ICE LLC this business | $4.2M | — |
| SOUTH CENTRAL INDUSTRIES, INC Shawnee · 49 employees | $9.5M | 13.3 mi |
| CRAFTERS SHOWPLACE Shawnee · 3 employees | $2.2M | 13.3 mi |
| FORWARD THINKING PRODUCTS LLC Shawnee · 11 employees | $3.3M | 13.5 mi |
| W.I.N.C PIPES & GLASS LLC Shawnee · 3 employees | $1.8M | 14.9 mi |
| QUALITY COMMUNICATIONS LLC Shawnee · 7 employees | $2.6M | 15.1 mi |
| PRESTIGE MANUFACTURED HOMES INC. Shawnee · 8 employees | $9.6M | 15.8 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.1M |
| Estimate: the two combined (geometric mean) | $4.2M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $346K |
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 | $830K |
| Multiple for this size and industry | 2.4× |
| Value range | $437K – $1.1M |
| Revenue range | $2.8M – $4.8M |
| EBITDA range | $227K – $394K |
| Industry (NAICS) | Retail Trade (453998) |
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
- 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 Roles are as stated there and may be out of date.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 | 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 |
|---|---|---|---|
| 4/6/2020 | first | $61K | 8 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Waller Ice LLC
Waller Ice LLC is a retail trade company in Macomb, Oklahoma, in business since 2019. It is owned by Matt Waller. Its estimated annual revenue is about $4.2M, with roughly $346K of EBITDA. It has about 8 employees. Its estimated business value is $830K (likely range $437K–$1.1M).
Common questions
- Who owns Waller Ice LLC?
- Waller Ice LLC is owned by Matt Waller, according to public sources such as the company's website or filings.
- How much revenue does Waller Ice LLC make?
- SeeBITDA estimates Waller Ice LLC's annual revenue at about $4.2M (likely between $2.8M and $4.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Waller Ice LLC worth?
- About $830K, roughly 2.4× its estimated EBITDA of $346K, typical for a retail trade company its size. Likely range: $437K–$1.1M.
- How many employees does Waller Ice LLC have?
- About 8, as reported on its PPP loan.
- When was Waller Ice LLC founded?
- Waller Ice LLC has been in business since 2019.