Woodstock Cabinet LLC
How we got $2.1M
Based on its 25 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 59 years (since 1967)
From public records and the company's website, not a statement that it's for sale.
What they do
Woodstock Cabinet creates one-of-a-kind, fully custom kitchens and cabinetry, built in Tulsa, Oklahoma, with a start-to-finish service. The page says it has been handcrafting cabinetry since 1967.
From the company's website. Industry: Finish Carpentry Contractors.
Estimated value over time
▲ 21% 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
▲ 8% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 25 | $5.3M |
| 2023 | Form 5500 | 21 | $4.4M |
| 2024 | Form 5500 | 26 | $5.5M |
| 2025 | Form 5500 | 27 | $5.7M |
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 |
|---|---|---|
| WOODSTOCK CABINET LLC this business | $8.0M | — |
| BKAT INC Tulsa · 3 employees | $846K | 0.3 mi |
| COLT SERVICES & INSULATION, LLC Tulsa · 17 employees | $8.4M | 0.4 mi |
| MR GRANITE ROCKS LLC Tulsa · 2 employees | $596K | 0.4 mi |
| ACOUSTIC & DRYWALL CONSTRUCTION INC Tulsa · 3 employees | $1.7M | 1.0 mi |
| MIKE LOPER PAINTING, INC. Tulsa · 5 employees | $1.6M | 1.0 mi |
| CONTRACT DRAPERY & BLIND, INC. Tulsa · 7 employees | $2.8M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 25 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $8.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.8M |
| Estimate: the two combined (geometric mean) | $8.0M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $744K |
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 | $2.1M |
| Multiple for this size and industry | 2.8× |
| Value range | $1.1M – $2.8M |
| Revenue range | $5.3M – $9.1M |
| EBITDA range | $489K – $848K |
| Industry (NAICS) | Finish Carpentry Contractors (238350) |
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 National Bank of 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
| First National Bank of Oklahoma PPP 2020 | All 405 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $173K | 25 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Woodstock Cabinet LLC
Woodstock Cabinet LLC is a finish carpentry contractors company in Tulsa, Oklahoma, in business since 1967. Its estimated annual revenue is about $8.0M, with roughly $744K of EBITDA. It has about 27 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.8M).
Common questions
- Who owns Woodstock Cabinet LLC?
- The owner of Woodstock Cabinet 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 Woodstock Cabinet LLC make?
- SeeBITDA estimates Woodstock Cabinet LLC's annual revenue at about $8.0M (likely between $5.3M and $9.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodstock Cabinet LLC worth?
- About $2.1M, roughly 2.8× its estimated EBITDA of $744K, typical for a finish carpentry contractors company its size. Likely range: $1.1M–$2.8M.
- How many employees does Woodstock Cabinet LLC have?
- About 27, from its 2025 retirement-plan filing.
- When was Woodstock Cabinet LLC founded?
- Woodstock Cabinet LLC has been in business since 1967.