Johnson Machine Inc
How we got $3.1M
Based on its 20 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 |
|---|---|---|
| JOHNSON MACHINE INC this business | $6.1M | — |
| CUTTING EDGE TECHNOLOGIES, LLC Owasso · 6 employees | $1.5M | 1.0 mi |
| MAVEN MACHINE & DESIGN LLC Owasso · 2 employees | $616K | 1.3 mi |
| MINGO MANUFACTURING INC. Owasso · 86 employees | $33.7M | 1.5 mi |
| MSD MANUFACTURING LLP Owasso · 4 employees | $1.2M | 2.1 mi |
| SUNTECH MACHINE INC Owasso · 2 employees | $790K | 2.1 mi |
| ADVANCED MACHINING & FABRICATING INC. Owasso · 48 employees | $15.2M | 3.2 mi |
The full calculation
| Employees reported to the SBA | 20 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.9M |
| Estimate: the two combined (geometric mean) | $6.1M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $792K |
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 | $3.1M |
| Multiple for this size and industry | 3.9× |
| Value range | $1.6M – $4.2M |
| Revenue range | $4.0M – $6.9M |
| EBITDA range | $521K – $903K |
| 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
- BankingOklahoma Central CU, BayFirst National 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 Roles are as stated there and may be out of date.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
| BayFirst National Bank 7(a) 2024 | All 47 borrowers → |
| Oklahoma Central CU PPP 2020 | All 69 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $183K | 20 |
Public records
| Nov 2023 | 7(a) | $150K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Johnson Machine Inc
Johnson Machine Inc is a machine shops & fabrication company in Owasso, Oklahoma. It is owned by Robert Johnson (President). Its estimated annual revenue is about $6.1M, with roughly $792K of EBITDA. It has about 20 employees. Its estimated business value is $3.1M (likely range $1.6M–$4.2M).
Common questions
- Who owns Johnson Machine Inc?
- Johnson Machine Inc is owned by Robert Johnson (President), according to public sources such as the company's website or filings.
- How much revenue does Johnson Machine Inc make?
- SeeBITDA estimates Johnson Machine Inc's annual revenue at about $6.1M (likely between $4.0M and $6.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Johnson Machine Inc worth?
- About $3.1M, roughly 3.9× its estimated EBITDA of $792K, typical for a machine shops & fabrication company its size. Likely range: $1.6M–$4.2M.
- How many employees does Johnson Machine Inc have?
- About 20, as reported on its PPP loan.