Ckelley Inc
- Michael Clay KelleySigns company filings · Form 5500 (2021)
How we got $168K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% 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
▼ 33% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 3 | $656K |
| 2020 | Form 5500 | 2 | $437K |
| 2021 | Form 5500 | 1 | $219K |
| 2022 | Form 5500 | 2 | $437K |
| 2023 | Form 5500 | 3 | $656K |
| 2024 | Form 5500 | 2 | $437K |
| 2025 | Form 5500 | 2 | $437K |
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 |
|---|---|---|
| CKELLEY INC this business | $1.5M | — |
| Fredrick Diesel Service, Inc. Medford | $2.3M | 4.0 mi |
| NAPA Auto Parts Medford | $2.3M | 4.0 mi |
| NAPA Auto Parts Pond Creek | $2.3M | 14.4 mi |
| NAPA Auto Parts Tonkawa | $2.3M | 23.0 mi |
| OWEN AUTO SUPPLY LLC Tonkawa · 6 employees | $2.2M | 25.2 mi |
| OXFORD TIRE LLC Tonkawa · 3 employees | $1.1M | 25.4 mi |
The full calculation
| Employees reported to the SBA | 3 |
| 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) | $1.3M |
| Estimate: the two combined (geometric mean) | $1.5M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $84K |
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 | $168K |
| Multiple for this size and industry | 2× |
| Value range | $89K – $230K |
| Revenue range | $1.0M – $1.8M |
| EBITDA range | $55K – $96K |
| Industry (NAICS) | Automotive Parts, Accessories, and Tire Retailers (441310) |
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
- BankingBank 7PPP / 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
| Bank 7 PPP 2020 | All 400 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $22K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Ckelley Inc
Ckelley Inc is an automotive parts, accessories, and tire retailers company in Medford, Oklahoma. Its estimated annual revenue is about $1.5M, with roughly $84K of EBITDA. It has about 2 employees. Its estimated business value is $168K (likely range $89K–$230K).
Common questions
- Who owns Ckelley Inc?
- The owner of Ckelley Inc 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 Ckelley Inc make?
- SeeBITDA estimates Ckelley Inc's annual revenue at about $1.5M (likely between $1.0M and $1.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ckelley Inc worth?
- About $168K, roughly 2× its estimated EBITDA of $84K, typical for a automotive parts, accessories, and tire retailers company its size. Likely range: $89K–$230K.
- How many employees does Ckelley Inc have?
- About 2, from its 2025 retirement-plan filing.