Zephyr Swd LLC
How we got $80.9M
Based on 12 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ZEPHYR SWD LLC this business | $55.6M | — |
| ZEPHYR OPERATING CO LLC Oklahoma City · 3 employees | $10.5M | 0.0 mi |
| SKYCAP ENERGY, LLC Oklahoma City · 4 employees | $18.0M | 0.1 mi |
| HURRICAN RESOURCES COMPANY LLC Oklahoma City · 2 employees | $7.3M | 0.1 mi |
| BOONE OPERATING, INC. Oklahoma City · 4 employees | $18.5M | 0.3 mi |
| JMA ENERGY COMPANY, LLC Oklahoma City · 28 employees | $159.5M | 0.5 mi |
| B.R. POLK, INC. Oklahoma City · 7 employees | $28.7M | 0.6 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Industry revenue per employee | $3.3M |
| Revenue = employees × revenue per employee | $55.6M |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $12.6M |
| Cross-check: revenue implied by PPP payroll | $14.6M |
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 | $80.9M |
| Multiple for this size and industry | 6.4× |
| Value range | $38.3M – $114.8M |
| Revenue range | $32.9M – $65.8M |
| EBITDA range | $7.5M – $14.9M |
| Industry (NAICS) | Crude Petroleum Extraction (211120) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingBOKF, 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020, PPP 2021 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/30/2020 | first | $77K | 12 |
| 3/25/2021 | second | $77K | 12 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Zephyr Swd LLC
Zephyr Swd LLC is a crude petroleum extraction company in Oklahoma City, Oklahoma. It is owned by Joe Johnson (Contact). Its estimated annual revenue is about $55.6M, with roughly $12.6M of EBITDA. It has about 12 employees. Its estimated business value is $80.9M (likely range $38.3M–$114.8M).
Common questions
- Who owns Zephyr Swd LLC?
- Zephyr Swd LLC is owned by Joe Johnson (Contact), according to public sources such as the company's website or filings.
- How much revenue does Zephyr Swd LLC make?
- SeeBITDA estimates Zephyr Swd LLC's annual revenue at about $55.6M (likely between $32.9M and $65.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Zephyr Swd LLC worth?
- About $80.9M, roughly 6.4× its estimated EBITDA of $12.6M, typical for a crude petroleum extraction company its size. Likely range: $38.3M–$114.8M.
- How many employees does Zephyr Swd LLC have?
- About 12, as reported on its PPP loan.