Warner Jewelry Box & Display Co. LLC
How we got $3.2M
Based on its 49 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 154% 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
▼ 35% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 49 | $8.2M |
| 2020 | Form 5500 | 24 | $4.0M |
| 2021 | Form 5500 | 23 | $3.8M |
| 2022 | Form 5500 | 24 | $4.0M |
| 2023 | Form 5500 | 32 | $5.3M |
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 |
|---|---|---|
| WARNER JEWELRY BOX & DISPLAY CO. LLC this business | $11.5M | — |
| CLW, LLC Lawton · 22 employees | $8.2M | 0.0 mi |
| Republic Paperboard Co LLC Lawton | $3.0M | 0.1 mi |
| Silver Line Plastics Lawton | $3.0M | 0.2 mi |
| TAILLEAR GROUP, LLC Lawton · 6 employees | $3.4M | 1.9 mi |
| GENERATIONAL INHERITANCE HOLDINGS LLC Lawton · 3 employees | $1.1M | 2.9 mi |
| K E Fischer Llc Lawton | $3.0M | 3.8 mi |
The full calculation
| Employees reported to the SBA | 49 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $17.8M |
| Estimate: the two combined (geometric mean) | $11.5M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $842K |
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 | $3.2M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.7M – $4.4M |
| Revenue range | $7.5M – $13.2M |
| EBITDA range | $547K – $965K |
| Industry (NAICS) | Other Leather and Allied Product Manufacturing (316998) |
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
History & advisors
Advisors
- BankingBank of CommercePPP / 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
| Bank of Commerce PPP 2021 | All 308 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/17/2021 | second | $278K | 45 |
2 locations
| 1002 SW Ard St | Lawton | This listing |
| 1002 ARD ST | Lawton | View |
Revenue, profit and value are for the whole company.
About Warner Jewelry Box & Display Co. LLC
Warner Jewelry Box & Display Co. LLC is an other leather and allied product manufacturing company in Lawton, Oklahoma. Its estimated annual revenue is about $11.5M, with roughly $842K of EBITDA. It has about 32 employees. Its estimated business value is $3.2M (likely range $1.7M–$4.4M). It has 2 locations.
Common questions
- Who owns Warner Jewelry Box & Display Co. LLC?
- The owner of Warner Jewelry Box & Display Co. 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 Warner Jewelry Box & Display Co. LLC make?
- SeeBITDA estimates Warner Jewelry Box & Display Co. LLC's annual revenue at about $11.5M (likely between $7.5M and $13.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Warner Jewelry Box & Display Co. LLC worth?
- About $3.2M, roughly 3.8× its estimated EBITDA of $842K, typical for a other leather and allied product manufacturing company its size. Likely range: $1.7M–$4.4M.
- How many employees does Warner Jewelry Box & Display Co. LLC have?
- About 32, from its 2023 retirement-plan filing.