Willis Machine Group LLC
How we got $383K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▼ 13% 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 |
|---|---|---|
| WILLIS MACHINE GROUP LLC this business | $815K | — |
| FISHER PRODUCTS, L.L.C Oklahoma City · 60 employees | $30.8M | 13.9 mi |
| LPM FORKLIFT SALES AND SERVICE, INC Bethany · 29 employees | $15.9M | 20.9 mi |
| WILKIE MFG., L.L.C. Oklahoma City · 14 employees | $5.7M | 21.1 mi |
| HYDRAULIC EQUIPMENT COMPANY INC. Oklahoma City · 4 employees | $5.1M | 21.5 mi |
| HORIZON HYDRAULICS, LLC Oklahoma City · 43 employees | $22.8M | 21.9 mi |
| K B MACHINE AND WELDING, INC. Yukon · 3 employees | $2.0M | 22.3 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $846K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $604K |
| Estimate: the two combined (geometric mean) | $815K |
| EBITDA margin (industry, adjusted for size) | 18% |
| EBITDA = revenue × margin | $147K |
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 | $383K |
| Multiple for this size and industry | 2.6× |
| Value range | $201K – $524K |
| Revenue range | $536K – $930K |
| EBITDA range | $97K – $168K |
| Industry (NAICS) | All Other General Purpose Machinery Manufacturing (333999) |
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
History & advisors
Advisors
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020, PPP 2021 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 7/31/2020 | first | $15K | 2 |
| 2/25/2021 | second | $9K | 2 |
About Willis Machine Group LLC
Willis Machine Group LLC is an all other general purpose machinery manufacturing company in Edmond, Oklahoma. Its estimated annual revenue is about $815K, with roughly $147K of EBITDA. It has about 2 employees. Its estimated business value is $383K (likely range $201K–$524K).
Common questions
- Who owns Willis Machine Group LLC?
- The owner of Willis Machine Group 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 Willis Machine Group LLC make?
- SeeBITDA estimates Willis Machine Group LLC's annual revenue at about $815K (likely between $536K and $930K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willis Machine Group LLC worth?
- About $383K, roughly 2.6× its estimated EBITDA of $147K, typical for a all other general purpose machinery manufacturing company its size. Likely range: $201K–$524K.
- How many employees does Willis Machine Group LLC have?
- About 2, as reported on its PPP loan.