Western Frontier LLC
How we got $17.6M
Based on its 62 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▼ 6% 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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WESTERN FRONTIER LLC this business | $28.5M | — |
| WORLDWIDE STEEL WORKS INC. Pryor · 48 employees | $37.0M | 10.9 mi |
| ELITE FABRICATORS, LLC Pryor · 70 employees | $31.1M | 13.9 mi |
| WHITNEY STEEL BUILDING SYSTEMS, LLC Pryor · 39 employees | $21.0M | 14.2 mi |
| WORLDWIDE STEEL WORKS, INC. 401(K) PROFIT SHARING PLAN Pryor | $3.9M | 14.9 mi |
| PLATINUM STRUCTURES LLC Kansas · 1 employees | $631K | 19.9 mi |
| VANOVER METAL BUILDING SALES,INC. Eucha · 9 employees | $4.3M | 21.0 mi |
The full calculation
| Employees reported to the SBA | 62 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $24.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $25.5M |
| Estimate: the two combined (geometric mean) | $28.5M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $3.0M |
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 | $17.6M |
| Multiple for this size and industry | 5.8× |
| Value range | $9.3M – $24.1M |
| Revenue range | $18.7M – $32.5M |
| EBITDA range | $2.0M – $3.5M |
| Industry (NAICS) | Plate Work Manufacturing (332313) |
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
- BankingArvest Bank, First 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
| First Bank PPP 2021 | All 220 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $643K | 62 |
| 1/23/2021 | second | $595K | 25 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Western Frontier LLC
Western Frontier LLC is a plate work manufacturing company in Locust Grove, Oklahoma. It is owned by Jerry Rush (Key Principal). Its estimated annual revenue is about $28.5M, with roughly $3.0M of EBITDA. It has about 62 employees. Its estimated business value is $17.6M (likely range $9.3M–$24.1M).
Common questions
- Who owns Western Frontier LLC?
- Western Frontier LLC is owned by Jerry Rush (Key Principal), according to public sources such as the company's website or filings.
- How much revenue does Western Frontier LLC make?
- SeeBITDA estimates Western Frontier LLC's annual revenue at about $28.5M (likely between $18.7M and $32.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Western Frontier LLC worth?
- About $17.6M, roughly 5.8× its estimated EBITDA of $3.0M, typical for a plate work manufacturing company its size. Likely range: $9.3M–$24.1M.
- How many employees does Western Frontier LLC have?
- About 62, as reported on its PPP loan.