Willow Group LLC
How we got $826K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 29% 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 |
|---|---|---|
| WILLOW GROUP LLC this business | $1.1M | — |
| American Storage Solutions Shawnee | $3.4M | 1.4 mi |
| D & M Self Storage Shawnee | $1.7M | 3.3 mi |
| BRYAN STREET STORAGE LLC Shawnee · 1 employees | $594K | 4.0 mi |
| American Self Storage #17 Tecumseh | $1.7M | 4.1 mi |
| Ace T Town Self Storage Tecumseh | $3.4M | 4.1 mi |
| Secure Storage Tecumseh Tecumseh | $1.7M | 4.5 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $556K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 32% |
| EBITDA = revenue × margin | $344K |
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 | $826K |
| Multiple for this size and industry | 2.4× |
| Value range | $435K – $1.1M |
| Revenue range | $709K – $1.2M |
| EBITDA range | $226K – $392K |
| Industry (NAICS) | Lessors of Miniwarehouses and Self-Storage Units (531130) |
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, 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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/2/2020 | first | $17K | 1 |
About Willow Group LLC
Willow Group LLC is a lessors of miniwarehouses and self-storage units company in Shawnee, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $344K of EBITDA. It has about 1 employees. Its estimated business value is $826K (likely range $435K–$1.1M).
Common questions
- Who owns Willow Group LLC?
- The owner of Willow 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 Willow Group LLC make?
- SeeBITDA estimates Willow Group LLC's annual revenue at about $1.1M (likely between $709K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willow Group LLC worth?
- About $826K, roughly 2.4× its estimated EBITDA of $344K, typical for a lessors of miniwarehouses and self-storage units company its size. Likely range: $435K–$1.1M.
- How many employees does Willow Group LLC have?
- About 1, as reported on its PPP loan.