Warfeather, LLC
How we got $2.7M
Based on its 14 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Customers & suppliers
Customers
- Department of the Air Force · federal contracts $20.0M
- Department of the Army · federal contracts $9.8M
- Department of Veterans Affairs · federal contracts $944K
- Indian Health Service · federal contracts $204K
- U.S. Customs and Border Protection · federal contracts $6K
Estimated value over time
▲ 99% 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
▲ 71% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 14 | $12.8M |
| 2021 | Form 5500 | 14 | $12.8M |
| 2022 | Form 5500 | 17 | $15.5M |
| 2023 | Form 5500 | 21 | $19.1M |
| 2025 | Form 5500 | 24 | $21.9M |
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WARFEATHER, LLC this business | $10.8M | — |
| MBS MANUFACTURING INC Broken Arrow · 3 employees | $2.6M | 2.5 mi |
| TDI-HUNTER AUTOMOTIVE EQUIPMENT PARTS & SERVICES LLC Broken Arrow · 2 employees | $2.9M | 3.6 mi |
| SWARINGIM INC Coweta · 8 employees | $6.6M | 4.4 mi |
| CONTAINER WORLD Broken Arrow · 2 employees | $2.6M | 6.7 mi |
| THERMOFLO EQUIPMENT COMPANY Broken Arrow · 5 employees | $5.3M | 6.9 mi |
| ADVANCED TRANSPORTATION LLC Broken Arrow · 1 employees | $1.5M | 8.6 mi |
The full calculation
| Employees reported to the SBA | 14 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $13.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.8M |
| Estimate: the two combined (geometric mean) | $10.8M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $742K |
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 | $2.7M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.4M – $3.7M |
| Revenue range | $7.1M – $12.4M |
| EBITDA range | $488K – $847K |
| Industry (NAICS) | Construction and Mining (except Oil Well) Machinery and Equipment Merchant Wholesalers (423810) |
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
People & advisors
Advisors
- BankingBancFirstPPP / 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
| BancFirst 7(a) 2020, 7(a) 2022, PPP 2020, PPP 2021 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $70K | 14 |
| 2/2/2021 | second | $116K | 11 |
Public records
| Dec 2021 | 7(a) | $1.0M |
| Dec 2021 | 7(a) | $1.0M |
| Mar 2020 | 7(a) | $225K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Warfeather, LLC
Warfeather, LLC is a construction and mining (except oil well) machinery and equipment merchant wholesalers company in Coweta, Oklahoma. Its estimated annual revenue is about $10.8M, with roughly $742K of EBITDA. It has about 24 employees. Its estimated business value is $2.7M (likely range $1.4M–$3.7M).
Common questions
- Who owns Warfeather, LLC?
- The owner of Warfeather, 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 Warfeather, LLC make?
- SeeBITDA estimates Warfeather, LLC's annual revenue at about $10.8M (likely between $7.1M and $12.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Warfeather, LLC worth?
- About $2.7M, roughly 3.6× its estimated EBITDA of $742K, typical for a construction and mining (except oil well) machinery and equipment merchant wholesalers company its size. Likely range: $1.4M–$3.7M.
- How many employees does Warfeather, LLC have?
- About 24, from its 2025 retirement-plan filing.