Phil the Kool, LLC
How we got $125K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 36% 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 |
|---|---|---|
| PHIL THE KOOL, LLC this business | $417K | — |
| SAMMY'S HEAT, AIR AND SHEET METAL, LLC Watonga · 5 employees | $1.4M | 9.7 mi |
| TALON ELECTRICAL SERVICES LLC Okeene · 2 employees | $395K | 11.1 mi |
| DIAMONDBACK ELECTRIC LLC Okeene · 3 employees | $876K | 12.1 mi |
| J K ELECTRIC, L.L.C. Okeene · 2 employees | $610K | 12.4 mi |
| BOB'S MECHANICAL LLC Ames · 3 employees | $918K | 19.6 mi |
| WALTER PLUMBING AND BUILDING CENTER Kingfisher · 10 employees | $3.4M | 21.3 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $517K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $258K |
| Estimate: the two combined (geometric mean) | $417K |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $63K |
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 | $125K |
| Multiple for this size and industry | 2× |
| Value range | $66K – $171K |
| Revenue range | $274K – $475K |
| EBITDA range | $41K – $71K |
| Industry (NAICS) | Plumbing, Heating, and Air-Conditioning Contractors (238220) |
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
- BankingNBC OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| NBC Oklahoma PPP 2020 | All 526 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 | $8K | 2 |
About Phil the Kool, LLC
Phil the Kool, LLC is a plumbing, heating & air company in Hitchcock, Oklahoma. Its estimated annual revenue is about $417K, with roughly $63K of EBITDA. It has about 2 employees. Its estimated business value is $125K (likely range $66K–$171K).
Common questions
- Who owns Phil the Kool, LLC?
- The owner of Phil the Kool, LLC 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 Phil the Kool, LLC make?
- SeeBITDA estimates Phil the Kool, LLC's annual revenue at about $417K (likely between $274K and $475K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Phil the Kool, LLC worth?
- About $125K, roughly 2× its estimated EBITDA of $63K, typical for a plumbing, heating & air company its size. Likely range: $66K–$171K.
- How many employees does Phil the Kool, LLC have?
- About 2, as reported on its PPP loan.