Wilmac LLC
How we got $128K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 23% since 2021Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Employees over time
▲ 250% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 2 | $600K |
| 2022 | Form 5500 | 4 | $1.2M |
| 2023 | Form 5500 | 3 | $900K |
| 2024 | Form 5500 | 4 | $1.2M |
| 2025 | Form 5500 | 7 | $2.1M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WILMAC LLC this business | $832K | — |
| 2 MOMS CRAFT SHACK, LLC Claremore · 2 employees | $1.2M | 1.8 mi |
| GOLDEN LUCKY TREE INC Tulsa · 2 employees | $807K | 19.1 mi |
| COSTUMES, PARTIES, AND EVENTS LLC Tulsa · 3 employees | $1.8M | 23.4 mi |
| TULSA CABINETS LLC Tulsa · 3 employees | $1.6M | 23.5 mi |
| G'S MOBILE HOT PRESSURE INC Tulsa · 4 employees | $1.8M | 23.7 mi |
| BOSTON AVENUE PARTNERS, LLC Tulsa · 5 employees | $2.2M | 24.0 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $963K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $553K |
| Estimate: the two combined (geometric mean) | $832K |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $64K |
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 | $128K |
| Multiple for this size and industry | 2× |
| Value range | $67K – $175K |
| Revenue range | $547K – $949K |
| EBITDA range | $42K – $73K |
| Industry (NAICS) | Retail Trade (452319) |
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: approximate sector default. 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
- BankingWells Fargo Bank, 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
| Wells Fargo Bank, National Association PPP 2021 | All 55 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/23/2021 | first | $8K | 2 |
About Wilmac LLC
Wilmac LLC is a retail trade company in Claremore, Oklahoma. Its estimated annual revenue is about $832K, with roughly $64K of EBITDA. It has about 7 employees. Its estimated business value is $128K (likely range $67K–$175K).
Common questions
- Who owns Wilmac LLC?
- The owner of Wilmac 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 Wilmac LLC make?
- SeeBITDA estimates Wilmac LLC's annual revenue at about $832K (likely between $547K and $949K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wilmac LLC worth?
- About $128K, roughly 2× its estimated EBITDA of $64K, typical for a retail trade company its size. Likely range: $67K–$175K.
- How many employees does Wilmac LLC have?
- About 7, from its 2025 retirement-plan filing.