How we got $2.3M
Based on its 18 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 40% 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 |
|---|---|---|
| A&W MACHINE, LLC this business | $4.5M | — |
| SPENCER MACHINE WORKS LLC Ada · 5 employees | $1.0M | 28.1 mi |
| TAPEMATICS, INC. Tishomingo · 18 employees | $4.2M | 34.5 mi |
| SPECIAL PARTS MFG INC Holdenville · 15 employees | $3.8M | 36.5 mi |
| STANDARD MACHINE LLC Mcalester · 9 employees | $2.3M | 40.9 mi |
| TRIPLE D MACHINE INC Boswell · 27 employees | $9.9M | 43.2 mi |
| MILLS MACHINE CO. Shawnee · 15 employees | $4.4M | 64.8 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.4M |
| Estimate: the two combined (geometric mean) | $4.5M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $589K |
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 | $2.3M |
| Multiple for this size and industry | 3.9× |
| Value range | $1.2M – $3.1M |
| Revenue range | $3.0M – $5.2M |
| EBITDA range | $387K – $671K |
| Industry (NAICS) | Machine Shops (332710) |
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
- BankingShamrock Bank, 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 Roles are as stated there and may be out of date.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
| Shamrock Bank, National Association PPP 2020, PPP 2021 | All 130 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $130K | 18 |
| 4/18/2021 | second | $130K | 18 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About A&w Machine, LLC
A&w Machine, LLC is a machine shops & fabrication company in Coalgate, Oklahoma. It is owned by Floyd Williamson (Partner). Its estimated annual revenue is about $4.5M, with roughly $589K of EBITDA. It has about 18 employees. Its estimated business value is $2.3M (likely range $1.2M–$3.1M).
Common questions
- Who owns A&w Machine, LLC?
- A&w Machine, LLC is owned by Floyd Williamson (Partner), according to public sources such as the company's website or filings.
- How much revenue does A&w Machine, LLC make?
- SeeBITDA estimates A&w Machine, LLC's annual revenue at about $4.5M (likely between $3.0M and $5.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is A&w Machine, LLC worth?
- About $2.3M, roughly 3.9× its estimated EBITDA of $589K, typical for a machine shops & fabrication company its size. Likely range: $1.2M–$3.1M.
- How many employees does A&w Machine, LLC have?
- About 18, as reported on its PPP loan.