Willow Bend Opco LLC
How we got $869K
Based on its 31 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 2% 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 |
|---|---|---|
| WILLOW BEND OPCO LLC this business | $4.2M | — |
| Grace Skilled Nursing and Therapy Jenks | $3.7M | 2.1 mi |
| COX RETIREMENT PROPERTIES, INC Tulsa · 70 employees | $10.7M | 2.9 mi |
| TULSA JEWISH COMMUNITY RETIREMENT AND HEALTH CARE CENTER, IN Tulsa · 200 employees | $22.4M | 3.0 mi |
| WS GUERRERO NP LLC Tulsa · 1 employees | $256K | 3.0 mi |
| CLAREHOUSE INC Tulsa · 16 employees | $2.3M | 3.7 mi |
| SOUTHERN HILLS REHAB CENTER LLC Tulsa · 96 employees | $13.3M | 3.9 mi |
The full calculation
| Employees reported to the SBA | 31 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.0M |
| Estimate: the two combined (geometric mean) | $4.2M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $290K |
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 | $869K |
| Multiple for this size and industry | 3× |
| Value range | $457K – $1.2M |
| Revenue range | $2.7M – $4.8M |
| EBITDA range | $191K – $330K |
| Industry (NAICS) | Nursing Care Facilities (Skilled Nursing Facilities) (623110) |
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
- BankingThe First National Bank of Fort SmithPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank of Fort Smith PPP 2020 | All 252 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $216K | 31 |
About Willow Bend Opco LLC
Willow Bend Opco LLC is a nursing care facilities (skilled nursing facilities) company in Tulsa, Oklahoma. Its estimated annual revenue is about $4.2M, with roughly $290K of EBITDA. It has about 31 employees. Its estimated business value is $869K (likely range $457K–$1.2M).
Common questions
- Who owns Willow Bend Opco LLC?
- The owner of Willow Bend Opco 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 Willow Bend Opco LLC make?
- SeeBITDA estimates Willow Bend Opco LLC's annual revenue at about $4.2M (likely between $2.7M and $4.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willow Bend Opco LLC worth?
- About $869K, roughly 3× its estimated EBITDA of $290K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $457K–$1.2M.
- How many employees does Willow Bend Opco LLC have?
- About 31, as reported on its PPP loan.