Wr Rocky Holdco, LLC
How we got $27.4M
Based on its 90 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| WR ROCKY HOLDCO, LLC this business | $44.4M | — |
| WRC HOLDCO, LLC Tulsa · 29 employees | $11.3M | 0.0 mi |
| LAUGHING WATER ENTERPRISES LLC Tulsa · 6 employees | $2.0M | 1.2 mi |
| WMC CUSTOM, INC. Tulsa · 16 employees | $7.1M | 3.0 mi |
| WMC PRECISION, INC Tulsa · 13 employees | $6.4M | 3.0 mi |
| WELDPRO MANUFACTURING LLC Tulsa · 9 employees | $3.7M | 3.1 mi |
| AMERICAN PIPE BENDING INC Tulsa · 35 employees | $17.4M | 3.3 mi |
The full calculation
| Employees reported to the SBA | 90 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $34.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $44.0M |
| Estimate: the two combined (geometric mean) | $44.4M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $4.7M |
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 | $27.4M |
| Multiple for this size and industry | 5.8× |
| Value range | $14.4M – $37.5M |
| Revenue range | $29.2M – $50.6M |
| EBITDA range | $3.1M – $5.4M |
| Industry (NAICS) | All Other Miscellaneous Fabricated Metal Product Manufacturing (332999) |
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. 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
- BankingBlue Sky 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 Roles are as stated there and may be out of date.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
| Blue Sky Bank PPP 2020 | All 430 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 | $1.2M | 90 |
About Wr Rocky Holdco, LLC
Wr Rocky Holdco, LLC is an all other miscellaneous fabricated metal product manufacturing company in Tulsa, Oklahoma. Its estimated annual revenue is about $44.4M, with roughly $4.7M of EBITDA. It has about 90 employees. Its estimated business value is $27.4M (likely range $14.4M–$37.5M).
Common questions
- Who owns Wr Rocky Holdco, LLC?
- The owner of Wr Rocky Holdco, 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 Wr Rocky Holdco, LLC make?
- SeeBITDA estimates Wr Rocky Holdco, LLC's annual revenue at about $44.4M (likely between $29.2M and $50.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wr Rocky Holdco, LLC worth?
- About $27.4M, roughly 5.8× its estimated EBITDA of $4.7M, typical for a all other miscellaneous fabricated metal product manufacturing company its size. Likely range: $14.4M–$37.5M.
- How many employees does Wr Rocky Holdco, LLC have?
- About 90, as reported on its PPP loan.