Wilshire Cabinet & Company, LLC
How we got $1.4M
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 22% 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.
Employees over time
▲ 200% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 7 | $5.5M |
| 2020 | Form 5500 | 16 | $12.7M |
| 2021 | Form 5500 | 23 | $18.2M |
| 2022 | Form 5500 | 21 | $16.6M |
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WILSHIRE CABINET & COMPANY, LLC this business | $5.8M | — |
| COMMERCIAL FURNITURE REFINISHERS, LLC. Oklahoma City · 7 employees | $6.5M | 3.5 mi |
| WORKSPACE SOLUTIONS LLC Oklahoma City · 90 employees | $95.6M | 3.5 mi |
| DUNCAN TICKING, INC. Oklahoma City · 11 employees | $10.0M | 4.1 mi |
| FOCUS OFFICE FURNITURE, LLC Oklahoma City · 5 employees | $3.8M | 4.7 mi |
| TAYLOR ASTRIN DESIGN GROUP LLC Edmond · 8 employees | $9.9M | 5.2 mi |
| BOB MILLS FURNITURE CO, INC Oklahoma City · 420 employees | $503.1M | 7.0 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.7M |
| Estimate: the two combined (geometric mean) | $5.8M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $485K |
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 | $1.4M |
| Multiple for this size and industry | 2.9× |
| Value range | $741K – $1.9M |
| Revenue range | $3.8M – $6.6M |
| EBITDA range | $319K – $553K |
| Industry (NAICS) | Home Furnishing Merchant Wholesalers (423220) |
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
- BankingMidFirst BankPPP / 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
| MidFirst Bank PPP 2020 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $59K | 7 |
About Wilshire Cabinet & Company, LLC
Wilshire Cabinet & Company, LLC is a home furnishing merchant wholesalers company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $5.8M, with roughly $485K of EBITDA. It has about 21 employees. Its estimated business value is $1.4M (likely range $741K–$1.9M).
Common questions
- Who owns Wilshire Cabinet & Company, LLC?
- The owner of Wilshire Cabinet & Company, 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 Wilshire Cabinet & Company, LLC make?
- SeeBITDA estimates Wilshire Cabinet & Company, LLC's annual revenue at about $5.8M (likely between $3.8M and $6.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wilshire Cabinet & Company, LLC worth?
- About $1.4M, roughly 2.9× its estimated EBITDA of $485K, typical for a home furnishing merchant wholesalers company its size. Likely range: $741K–$1.9M.
- How many employees does Wilshire Cabinet & Company, LLC have?
- About 21, from its 2022 retirement-plan filing.