Wayne Cassil Corporation, Inc.
How we got $8.5M
Based on 2 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
Estimated value over time
▲ 21% 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 |
|---|---|---|
| WAYNE CASSIL CORPORATION, INC. this business | $8.0M | — |
| LIBERTY MINERALS, LLC Edmond · 3 employees | $9.7M | 0.7 mi |
| MANNA MINERALS LLC Edmond · 1 employees | $2.9M | 0.7 mi |
| BB LEASING LLC Edmond · 1 employees | $2.5M | 0.8 mi |
| BEARCAT LAND, INC Oklahoma City · 14 employees | $18.0M | 6.1 mi |
| F MARK ROBERTS OIL & GAS PROPERTIES, INC Edmond · 1 employees | $4.0M | 7.1 mi |
| CGF LLC Oklahoma City · 2 employees | $7.3M | 7.3 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Industry revenue per employee | $1.5M |
| Revenue = employees × revenue per employee | $8.0M |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $1.9M |
| Cross-check: revenue implied by PPP payroll | $2.1M |
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 | $8.5M |
| Multiple for this size and industry | 4.5× |
| Value range | $4.0M – $12.1M |
| Revenue range | $4.7M – $9.5M |
| EBITDA range | $1.1M – $2.2M |
| Industry (NAICS) | Lessors of Nonfinancial Intangible Assets (except Copyrighted Works) (533110) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingOpportunity Fund Community DevelopmentPPP / 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 Roles are as stated there and may be out of date.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
| Opportunity Fund Community Development PPP 2020, PPP 2021 | View → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/13/2020 | first | $14K | 2 |
| 3/10/2021 | second | $14K | 2 |
About Wayne Cassil Corporation, Inc.
Wayne Cassil Corporation, Inc. is a lessors of nonfinancial intangible assets (except copyrighted works) company in Edmond, Oklahoma. Its estimated annual revenue is about $8.0M, with roughly $1.9M of EBITDA. It has about 2 employees. Its estimated business value is $8.5M (likely range $4.0M–$12.1M).
Common questions
- Who owns Wayne Cassil Corporation, Inc.?
- The owner of Wayne Cassil Corporation, Inc. 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 Wayne Cassil Corporation, Inc. make?
- SeeBITDA estimates Wayne Cassil Corporation, Inc.'s annual revenue at about $8.0M (likely between $4.7M and $9.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wayne Cassil Corporation, Inc. worth?
- About $8.5M, roughly 4.5× its estimated EBITDA of $1.9M, typical for a lessors of nonfinancial intangible assets (except copyrighted works) company its size. Likely range: $4.0M–$12.1M.
- How many employees does Wayne Cassil Corporation, Inc. have?
- About 2, as reported on its PPP loan.