Cms Willowbrook Inc
How we got $20.4M
Based on its 85 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 28% 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 |
|---|---|---|
| CMS WILLOWBROOK INC this business | $112.6M | — |
| CMSWILLOWBROOK INC. Chickasha · 76 employees | $104.3M | 0.0 mi |
| CONSTRUCTION MANAGEMENT SPECIALISTS, LLC Chickasha · 2 employees | $1.7M | 0.0 mi |
| ELITE STAR CONSTRUCTION LLC Chickasha · 5 employees | $3.6M | 0.5 mi |
| BORDWINE DEVELOPMENT, INC. Chickasha · 22 employees | $17.2M | 1.1 mi |
| VIZION ENVIRONMENTAL SERVICES LLC Chickasha · 1 employees | $849K | 1.1 mi |
| CHAR DON BUILDERS, INC Chickasha · 3 employees | $2.3M | 2.4 mi |
The full calculation
| Employees reported to the SBA | 85 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $83.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $116.4M |
| Estimate: the two combined (geometric mean) | $112.6M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $5.0M |
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 | $20.4M |
| Multiple for this size and industry | 4.1× |
| Value range | $10.7M – $27.9M |
| Revenue range | $74.1M – $128.4M |
| EBITDA range | $3.3M – $5.7M |
| Industry (NAICS) | Commercial and Institutional Building Construction (236220) |
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
- BankingThe First National Bank and Trust Co, Chickasha, OklahomaPPP / 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 Roles are as stated there and may be out of date.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 and Trust Co, Chickasha, Oklahoma PPP 2020 | All 478 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $1.4M | 85 |
| 4/13/2020 | first | $561K | 67 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cms Willowbrook Inc
Cms Willowbrook Inc is a commercial construction company in Chickasha, Oklahoma. Its estimated annual revenue is about $112.6M, with roughly $5.0M of EBITDA. It has about 85 employees. Its estimated business value is $20.4M (likely range $10.7M–$27.9M).
Common questions
- Who owns Cms Willowbrook Inc?
- The owner of Cms Willowbrook 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 Cms Willowbrook Inc make?
- SeeBITDA estimates Cms Willowbrook Inc's annual revenue at about $112.6M (likely between $74.1M and $128.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cms Willowbrook Inc worth?
- About $20.4M, roughly 4.1× its estimated EBITDA of $5.0M, typical for a commercial construction company its size. Likely range: $10.7M–$27.9M.
- How many employees does Cms Willowbrook Inc have?
- About 85, as reported on its PPP loan.