W&s Dennis Production Co., Ltd
How we got $14.2M
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 29% 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 |
|---|---|---|
| W&S DENNIS PRODUCTION CO., LTD this business | $12.4M | — |
| RYAN MCCAULEY, LLC Waurika · 2 employees | $6.3M | 17.5 mi |
| 4 HARTMAN LLC Burneyville · 1 employees | $2.6M | 25.8 mi |
| P413, LLC Healdton · 2 employees | $9.3M | 26.3 mi |
| DARK HORSE OILFIELD SERVICES LLC Healdton · 17 employees | $45.1M | 28.8 mi |
| RHR PROPERTIES, LLC Wilson · 2 employees | $9.3M | 31.3 mi |
| A+ OPERATING LLC Lone Grove · 1 employees | $2.6M | 33.6 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $15.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.5M |
| Estimate: the two combined (geometric mean) | $12.4M |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $3.0M |
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 | $14.2M |
| Multiple for this size and industry | 4.7× |
| Value range | $7.5M – $19.4M |
| Revenue range | $8.1M – $14.1M |
| EBITDA range | $2.0M – $3.4M |
| Industry (NAICS) | Crude Petroleum Extraction (211120) |
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
- BankingLegend 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 Roles are as stated there and may be out of date.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
| Legend Bank, National Association PPP 2020, PPP 2021 | All 14 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $39K | 4 |
| 2/12/2021 | second | $36K | 3 |
About W&s Dennis Production Co., Ltd
W&s Dennis Production Co., Ltd is a crude petroleum extraction company in Terral, Oklahoma. Its estimated annual revenue is about $12.4M, with roughly $3.0M of EBITDA. It has about 4 employees. Its estimated business value is $14.2M (likely range $7.5M–$19.4M).
Common questions
- Who owns W&s Dennis Production Co., Ltd?
- The owner of W&s Dennis Production Co., Ltd 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 W&s Dennis Production Co., Ltd make?
- SeeBITDA estimates W&s Dennis Production Co., Ltd's annual revenue at about $12.4M (likely between $8.1M and $14.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is W&s Dennis Production Co., Ltd worth?
- About $14.2M, roughly 4.7× its estimated EBITDA of $3.0M, typical for a crude petroleum extraction company its size. Likely range: $7.5M–$19.4M.
- How many employees does W&s Dennis Production Co., Ltd have?
- About 4, as reported on its PPP loan.