Stillwater Designs and Audio, Inc.
How we got $106.5M
Based on 192 employees on its 2025 401(k) filing.
Estimated value over time
▲ 19% 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
▼ 4% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | Form 5500 | 200 | $79.5M |
| 2021 | Form 5500 | 197 | $78.3M |
| 2022 | Form 5500 | 194 | $77.1M |
| 2023 | Form 5500 | 199 | $79.1M |
| 2024 | Form 5500 | 192 | $76.3M |
| 2025 | Form 5500 | 192 | $76.3M |
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.
What we know
Signs of a sale Some signs of a sale
- In business 25 years (since 2001)
From public records and the company's website, not a statement that it's for sale.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| STILLWATER DESIGNS AND AUDIO, INC. this business | $164.6M | — |
| Stillwater Designs; Kicker World Headquarters Stillwater | $9.6M | 1.6 mi |
| PREMIER VISIONS AV INC Oklahoma City · 10 employees | $3.3M | 50.1 mi |
| RESONANCE, INC Oklahoma City · 38 employees | $19.0M | 53.8 mi |
| DD Audio Oklahoma City | $1.1M | 53.8 mi |
| CORY'S AUDIO VISUAL SERVICES, LLC Oklahoma City · 37 employees | $21.3M | 59.1 mi |
The full calculation
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date: prices are 10% higher than in the benchmark's year, both included above.
| Estimated value = EBITDA × typical sale multiple | $106.5M |
| Multiple for this size and industry | 7.9× |
| Value range | $55.6M – $156.5M |
| Employees in its retirement plan (2025 Form 5500) | 192 |
| Industry revenue per employee | $398K |
| Revenue = employees × revenue per employee | $164.6M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $13.5M |
Uses the newest headcount we have: participants in the company's retirement plan from its Form 5500 filing with the Department of Labor. Plans can leave out part-timers and new hires, so the range leans higher than the estimate.
| Revenue range | $107.5M – $201.5M |
| EBITDA range | $8.8M – $16.5M |
| Industry (NAICS) | Audio and Video Equipment Manufacturing (334310) |
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. These are statistical estimates, not reported financials. Listing details come from the company's Form 5500 retirement-plan filing. Full methodology
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Stillwater Designs and Audio, Inc.
Stillwater Designs and Audio, Inc. is an audio and video equipment manufacturing company in Stillwater, Oklahoma, in business since 2001. Its estimated annual revenue is about $164.6M, with roughly $13.5M of EBITDA. It has about 192 employees. Its estimated business value is $106.5M (likely range $55.6M–$156.5M).
Common questions
- Who owns Stillwater Designs and Audio, Inc.?
- The owner of Stillwater Designs and Audio, 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 Stillwater Designs and Audio, Inc. make?
- SeeBITDA estimates Stillwater Designs and Audio, Inc.'s annual revenue at about $164.6M (likely between $107.5M and $201.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Designs and Audio, Inc. worth?
- About $106.5M, roughly 7.9× its estimated EBITDA of $13.5M, typical for a audio and video equipment manufacturing company its size. Likely range: $55.6M–$156.5M.
- How many employees does Stillwater Designs and Audio, Inc. have?
- About 192, from its 2025 retirement-plan filing.
- When was Stillwater Designs and Audio, Inc. founded?
- Stillwater Designs and Audio, Inc. has been in business since 2001.