Without a Drought Irrigat
How we got $486K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WITHOUT A DROUGHT IRRIGAT this business | $1.4M | — |
| SONRISE STABLES PARTNERSHIP Broken Arrow · 4 employees | $626K | 0.3 mi |
| PREVATT AUTOMOTIVE Broken Arrow · 1 employees | $282K | 0.5 mi |
| WPREVATTAUTOMOTIVE Broken Arrow · 1 employees | $299K | 0.5 mi |
| JOLENES HAIR STYLING LLC Broken Arrow · 1 employees | $118K | 0.6 mi |
| BECAUSE OF JESUS INC Broken Arrow · 2 employees | $120K | 0.8 mi |
| Deep Breath Therapeutic Bodywork and Massage Broken Arrow | $436K | 0.9 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $194K |
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 | $486K |
| Multiple for this size and industry | 2.5× |
| Value range | $256K – $665K |
| Revenue range | $950K – $1.6M |
| EBITDA range | $128K – $222K |
| Industry (NAICS) | Other services (except public administration) (814110) |
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
- BankingWebBankPPP / 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 Roles are as stated there and may be out of date.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
| WebBank PPP 2020 | All 158 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $32K | 6 |
About Without a Drought Irrigat
Without a Drought Irrigat is an other services (except public administration) company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $194K of EBITDA. It has about 6 employees. Its estimated business value is $486K (likely range $256K–$665K).
Common questions
- Who owns Without a Drought Irrigat?
- The owner of Without a Drought Irrigat 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 Without a Drought Irrigat make?
- SeeBITDA estimates Without a Drought Irrigat's annual revenue at about $1.4M (likely between $950K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Without a Drought Irrigat worth?
- About $486K, roughly 2.5× its estimated EBITDA of $194K, typical for a other services (except public administration) company its size. Likely range: $256K–$665K.
- How many employees does Without a Drought Irrigat have?
- About 6, as reported on its PPP loan.