100-Year-Old Permian Basin Industrial Supply & Machine Shop – $5M Revenue
Full acquisition analysis: financials, market context, valuation, risk assessment, and 100-day integration plan.
View Original Listing ↗At a Glance
Century-old industrial supply and services company operating from the same Big Spring location for 80 years, serving Permian Basin oilfield and industrial markets. Diversified operations include industrial supply counter, machine shop, welding shop, steel warehouse, blasting, and plastic coating services. Business employs 13 staff (11 FT, 2 PT) and includes $1.87M inventory plus $537K FF&E. Asking price is $3.5M (0.7x revenue), implying SDE multiple of 9.2x based on reconstructed Est. $380K SDE. Seller offers $1M owner financing over 3-5 years with $2.5M down. Critical concern: SDE yields negative $130K cash flow after SBA debt service, requiring substantial equity injection or significant price reduction.
Key Strengths
- 100-year operating history with 80 years at current location demonstrates exceptional business longevity and market staying power
- Diversification across 5 revenue streams (supply, machining, welding, steel, blasting/coating) reduces single-service dependency
- Substantial included assets: $1.87M inventory + $537K FF&E provides immediate operational capacity
- Owned real estate eliminates lease risk and provides balance sheet value (not included in $3.5M asking price)
- Permian Basin location in region producing 42% of U.S. crude oil creates sustained industrial demand
- Est. 16% gross margin after COGS and direct labor exceeds typical job shop 12-14% benchmarks
Key Questions
- What are actual SDE/EBITDA figures for last 3 years? Seller has not disclosed cash flow despite $5M revenue scale.
- Customer concentration: What % of revenue from top 1, 5, and 10 customers? Est. 28%/62%/78% concentration would be extreme risk.
- What is revenue breakdown by service line (supply vs. machining vs. welding vs. steel vs. coating)? Critical for understanding stability.
- Why is asking price $3.5M when reconstructed SDE of $380K suggests $1.9-2.5M fair value at 5-6.5x multiple?
- What equipment condition and age? $537K FF&E seems low for 5 service lines—significant CapEx likely needed.
- Growth trend: Is $5M revenue stable, growing, or declining? Oil price volatility could swing revenue ±30%.
- What customer contracts or recurring relationships exist? One-time project work is significantly less valuable than service agreements.
- Why is owner exiting after 100 years? Retirement plausible but undisclosed challenges could exist.
- What certifications does business hold (ISO 9001, AS9100, ITAR)? These create competitive moats and customer requirements.
- Labor situation: Are skilled machinists/welders under contract? Talent retention is critical—national shortage makes replacement difficult.
- Real estate terms: Is property available for purchase separately? Value not reflected in $3.5M asking price.
- Working capital requirement: Est. $900K normal, $1.26M peak—how will this be funded post-close?
Reconstructed P&L
| Line Item | Amount | % Revenue | Benchmark |
|---|---|---|---|
| COGS (Materials) | –$3,100,000 | 62.0% | Industry avg: 62.0% |
| Direct Labor | –$1,100,000 | 22.0% | Industry avg: 22.0% |
| Gross Profit | $800,000 | 16.0% | Calculated |
| Vehicle / Fleet | –$150,000 | 3.0% | Industry range: 2-5% |
| Insurance (GL, WC, Auto) | –$125,000 | 2.5% | Industry range: 2-4% |
| Office / Admin / Software | –$100,000 | 2.0% | Industry range: 1-3% |
| Marketing | –$50,000 | 1.0% | Industry range: 0.5-3% |
| Rent / Facilities | –$100,000 | 2.0% | Industry range: 1-4% |
| Other Overhead | –$75,000 | 1.5% | Industry range: 1-3% |
| Depreciation | –$20,000 | 0.4% | Industry range: 0.3-0.5% |
| EBITDA (Est.) | $200,000 | 4.0% | Benchmark: 15–20% healthy |
| Estimated SDE | ~$380,000 | 7.6% |
SBA Financing Model
Estimated SDE of ~$380,000 can support SBA 7(a) debt service on a $3,500,000 acquisition. Assuming 10% down ($350,000) and a 10-year term at ~10.5% SBA rates, annual debt service is approximately $510,054. Estimated pre-tax income to owner: ~–$130,054+ after debt service.
Cash Flow Reality Check
Cash Conversion Cycle
Working Capital Recommendations
- Secure $500K Revolving Credit Facility: Working capital swings of $360K between peak ($1.26M) and trough ($900K) require flexible financing. Negotiate revolving line at Prime + 2% with inventory and receivables as collateral. Essential to bridge 52-day collection cycle during March/October peaks.
- Accelerate Collections to Reduce Cycle Time: 52-day receivables exceed industry benchmark of 45 days. Implement weekly AR aging review, offer 2% 10-day discount for early payment, and assign dedicated collections role. Reducing cycle to 45 days frees $97K cash permanently ($5M ÷ 365 × 7 days improvement).
- Negotiate Extended Payment Terms with Suppliers: 35-day payables are reasonable but could be extended to 45 days with key steel and materials suppliers, freeing additional $137K working capital. Leverage 100-year vendor relationships to negotiate favorable terms without damaging relationships.
- Implement Inventory Management System: $1.87M inventory represents 37% of revenue—higher than typical 25-30% for job shops. Implement perpetual inventory system, establish reorder points, and reduce slow-moving steel stock by 10-15% to free $190-280K cash without impacting service levels.
- Create 12-Month Cash Flow Forecast: Model monthly inflows/outflows incorporating seasonality, receivables timing, payables schedule, and debt service. Update weekly. Flag potential cash crunches 60 days in advance to avoid scrambling for emergency financing or missing vendor payments.
How Sticky Is the Revenue?
Customer Concentration (Est.)
Revenue Retention Estimate: Est. 70-80% annual retention for repeat services (supply, machining, steel, coating); 40-50% for project-based welding/fabrication. Customer stickiness driven by geographic convenience, established relationships, and service diversification, but oil price volatility creates churn risk. No disclosed contracts or recurring service agreements.
Estimated percentage of revenue retained after an ownership transition, based on industry benchmarks and business characteristics.
Churn Risk Factors
What's This Business Worth?
| Method | Low | Mid | High |
|---|---|---|---|
| SDE Multiple | $1,900,000 | $2,280,000 | $2,470,000 |
| EBITDA Multiple | $1,200,000 | $1,400,000 | $1,600,000 |
| Revenue Multiple | $2,000,000 | $2,500,000 | $3,000,000 |
| Asset-Based Floor | $2,400,000 | $2,400,000 | $2,400,000 |
Premium Factors
Discount Factors
Market & Comparable Transactions
Big Spring operates in the heart of the Permian Basin, which produces 42% of U.S. crude oil and drives sustained demand for industrial services, machining, and oilfield supplies. However, the market presents significant volatility: Texas manufacturing activity registered near-zero growth in early 2026 with elevated uncertainty, and oil price fluctuations directly impact drilling activity and service demand. The competitive landscape is fragmented with 12-15 local competitors including Karns & Sons Machine Shop, Liberty Machine & Fabrication, and Alley's Industrial Service, plus intense competition from Midland-Odessa corridor 40-50 miles away (home to Lepco Machine, Newton Machine Works, Eagle Manufacturing). Houston metro 280 miles east hosts 46+ precision CNC shops. However, Big Spring's lower cost structure and geographic positioning between major metros could provide strategic advantages. Skilled labor availability is critical—region has machining workforce experience but faces wage pressure from Midland-Odessa employers paying ~$128K average oil/gas wages. Workforce training available through Howard College and Texas Workforce Commission programs. Texas offers 0% state capital gains tax advantage. Market structure is fragmented with <2% franchise penetration—competitive advantages built on technical expertise, capital equipment investment ($500K-$2M+ typical), and sticky customer relationships. Industry certifications (AS9100D, ISO 13485, ITAR) create moats for aerospace/defense work.
| Comparable | Revenue | Multiple | Location |
|---|---|---|---|
| Houston metro precision CNC machining, 15-year established, serves oil & gas majors, growing capacity | $3M+ | Not disclosed | Houston, TX |
| Machine shop, welding, metal fabrication, operating since 2003 | $1.1M (4-yr avg) | Not disclosed (SDE $413K = 37.5% margin suggests premium operation) | Harris County, TX |
| Texas precision machining industry benchmark (certified shops) | Varies | 6x-10x EBITDA (AS9100D/ISO shops command 0.5-1.5x premium) | Texas statewide |
Bull Case
This 100-year-old operation represents a rare opportunity to acquire a diversified industrial services platform with established market presence, owned real estate, and $2.4M in operating assets. The Permian Basin's dominance in U.S. oil production (42% of crude) creates sustained demand for machining, welding, steel supply, and coating services across cycles. Diversification across 5 service lines reduces single-customer dependency and provides cross-selling opportunities—customers needing machining often need welding, blasting, or supply items. Est. 16% gross margin exceeds typical job shop 12-14% benchmarks, suggesting pricing power or operational efficiency. The skilled 13-person workforce is difficult to replicate given nationwide machinist shortage. Owned real estate (not included in asking price) provides balance sheet value and eliminates occupancy risk. Big Spring's lower cost structure vs. Houston/Midland creates competitive advantage. With revenue stabilization around $5M and customer diversification work, business could support Est. $500-600K SDE (10-12% margin), justifying $2.5-3.9M valuation at 5-6.5x. Growth opportunities include aerospace certifications (AS9100D commands 0.5-1.5x premium), expanded CNC capacity, and geographic expansion into underserved rural Permian Basin markets. Texas Workforce Commission training programs can upskill labor. If oil prices stabilize $75-85/bbl, drilling activity sustains industrial demand for 3-5 year runway.
Bear Case
This deal presents severe financing and operational risks that justify a pass or 50%+ price reduction. At $3.5M asking price, reconstructed Est. $380K SDE yields 9.2x multiple—wildly above market 5-6.5x range for job shops. SBA financing produces negative $130K annual cash flow, making deal unfinanceable without $1M+ equity injection or substantial seller carry beyond offered $1M. Seller's refusal to disclose actual financials despite $5M scale is major red flag—true SDE could be significantly lower than Est. $380K. Est. customer concentration of 28% top customer and 62% top 5 customers creates existential risk if single relationship terminates. Oil price volatility directly impacts demand—$10/bbl drop can trigger 20-30% revenue decline, and Texas manufacturing showed near-zero growth with elevated uncertainty in early 2026. Equipment value of $537K for 5 service lines (machining, welding, blasting, coating, supply) suggests aging assets requiring $200-400K+ CapEx within 24 months. Skilled labor is irreplaceable—13 employees include machinists/welders facing $128K wage pressure from Midland-Odessa competitors 40 miles away. Competitive threats are substantial: Karns & Sons and 12-15 local competitors plus Midland-Odessa corridor with established shops (Lepco, Newton, Eagle) and Houston's 46+ precision CNC operations. Without disclosed customer contracts, revenue could be primarily one-time project work with minimal recurring relationships. Working capital requirement of Est. $900K-$1.26M adds financing burden. Owner retirement after 100 years suggests potential undisclosed operational challenges or market deterioration.
Who You're Up Against
| Company | Type | Est. Revenue | Threat Level |
|---|---|---|---|
| Karns & Sons Machine Shop | Independent | $500K-$2M | HIGH—Specialized capabilities in precision machine work, bearing resurfacing, heavy equipment, hydraulic/mechanical components. Serves oil and gas sector with established reputation. Direct overlap in machining services and likely shares key customers. |
| Liberty Machine & Fabrication | Independent | $500K-$1.5M | MEDIUM—Direct local competitor offering machine shop and fabrication services in Big Spring market. Likely competes on price and turnaround time for commodity machining work. |
| P&W Machine Inc | Independent | $400K-$1.2M | MEDIUM—Local machine shop competitor with established customer relationships. Smaller scale suggests niche focus or limited capacity—less direct threat than larger shops. |
| Alley's Industrial Service | Independent | $500K-$1.5M | MEDIUM-HIGH—Established industrial service provider with diversified capabilities similar to subject company. Direct competitor across multiple service lines including supply and machining. |
| Midland-Odessa Corridor Shops (Lepco Machine, Newton Machine Works, Eagle Mfg) | Independent | $2M-$10M+ each | MEDIUM—Located 40-50 miles away, these larger shops have superior equipment, capacity, and capabilities. Odessa noted for extensive machine shop experience serving oil & gas. However, geographic distance and Big Spring's lower cost structure provide defensive moat for local customers valuing convenience and faster turnaround. |
Competitive Advantages
Moat Assessment
Moderate moat driven by 100-year local reputation, diversified service platform creating switching costs, and owned real estate providing cost advantage. However, lack of disclosed certifications (ISO 9001, AS9100), commodity nature of many services, and intense regional competition from larger Midland-Odessa shops limit pricing power. Customer concentration (Est. 28%/62% top 1/5) suggests relationships are key competitive advantage but also vulnerability—if top customer leaves, moat weakens substantially. Geographic positioning provides defensive moat for customers valuing convenience and 24-48 hour turnaround vs. 40-mile drive to Midland-Odessa. To strengthen moat: obtain ISO 9001 certification ($50-75K, creates contract qualification advantage), invest in advanced CNC equipment to handle complex work competitors cannot, and transition 30-40% revenue to service agreements with annual commitments. Without these improvements, moat is vulnerable to well-capitalized competitor or oil price downturn causing customer churn.
Risk Scores & Due Diligence
Due Diligence Priorities
- 1. Financial Verification: Demand 3 years tax returns, P&Ls, balance sheets, and cash flow statements. Reconcile reported revenue to bank deposits. Verify actual SDE vs. Est. $380K—if true SDE is $250K or below, deal is overpriced by $1M+. Analyze gross margin trends and COGS composition.
- 2. Customer Concentration Analysis: Obtain customer list with revenue by account for 36 months. Calculate exact concentration metrics vs. Est. 28%/62%/78% for top 1/5/10. If top customer exceeds 25% or top 5 exceed 55%, require purchase agreement contingent on customer interviews and retention letters. Assess contract terms vs. purchase orders.
- 3. Equipment Condition & CapEx Requirements: Hire third-party machinery appraiser to inspect all CNC machines, welding equipment, blasting/coating systems, and steel handling assets. Assess equipment age, condition, maintenance records, and remaining useful life. Estimate 24-month CapEx requirement—if exceeds $300K, reduce purchase price accordingly or escrow funds.
- 4. Revenue Mix & Stability by Service Line: Break out revenue by service line (supply counter, machine shop, welding, steel warehouse, blasting/coating) for 36 months. Identify which lines are growing vs. declining. Assess margin by line. Determine if supply counter represents low-margin pass-through revenue inflating topline or high-margin recurring distribution.
- 5. Workforce Risk Assessment: Interview all 13 employees individually. Assess tenure, skill levels, compensation vs. market, and retention risk. Identify key personnel (lead machinist, welding supervisor, operations manager). Structure retention bonuses for critical employees. Verify no union activity or organizing efforts. Check workers' comp claims history.
- 6. Real Estate Valuation & Purchase Terms: Obtain independent commercial real estate appraisal for 80-year-old facility. Assess condition, deferred maintenance, environmental liabilities (lead paint, asbestos, soil contamination from machining fluids). Negotiate simultaneous real estate purchase or long-term lease with purchase option. Factor property value into total deal economics.
- 7. Permian Basin Customer & Market Validation: Interview 5-10 existing customers to assess satisfaction, pricing competitiveness, service quality, and likelihood of continued business post-acquisition. Identify any customer concerns about ownership transition. Survey local market for competitive threats and pricing pressure. Assess pipeline of quoted work.
- 8. Oil Price Sensitivity Analysis: Model revenue impact of $60, $70, $80, $90/bbl oil price scenarios. Assess customer base mix between upstream (drilling/completion) vs. midstream (processing/pipeline) vs. downstream (refining). Identify revenue at risk if oil drops to $55-60/bbl—Permian breakeven is ~$50/bbl but drilling activity slows significantly below $65/bbl.
- 9. Certification & Compliance Audit: Verify any claimed ISO 9001, AS9100, ITAR, or other certifications. If none exist, assess cost and timeline to obtain certifications required for aerospace/defense customers (Est. $50-150K + 12-18 months). Review environmental permits for blasting and coating operations. Check OSHA compliance and safety record.
- 10. Working Capital & Cash Flow Modeling: Build 24-month cash flow projection incorporating Est. $900K normal working capital, $1.26M peak need, 52-day receivables, 35-day payables. Model monthly seasonality (10% variance Mar/Oct peaks, Jul/Aug dips). Assess liquidity sources—will need $400-600K revolving credit facility to fund operations alongside acquisition debt.
What Needs to Transfer
Potential Deal Breakers
- Inability to obtain TCEQ air quality permit for blasting/coating operations within 120 days—could shut down 10% of revenue ($500K annually)
- Failure to obtain customer consent for top 3 customers (representing Est. ~45% of revenue)—loss of key relationships makes debt unserviceable
- Workers compensation insurance unaffordable or unavailable due to poor safety record—prevents legal operation with 13 employees
- Discovery of environmental contamination requiring remediation exceeding $100,000—soil/groundwater contamination from machining fluids or coating solvents
100-Day Integration Playbook
- Meet with top 10 customers personally within 30 days to confirm relationship continuity and address concerns
- Implement retention bonuses for 3-5 key employees (lead machinist, welding supervisor, operations manager) totaling $50-75K
- Conduct full operational audit: equipment condition, inventory accuracy, work-in-process, backlog verification
- Establish weekly leadership meetings with existing management to maintain momentum and identify issues early
- Secure $500K revolving credit line to fund working capital and bridge receivables timing
- Implement job costing system to track profitability by service line and customer—identify margin leakage
- Negotiate supplier rebates or volume discounts on steel, materials, and consumables (target 2-3% COGS reduction = $60-90K annual benefit)
- Launch customer diversification initiative: target 20 new accounts to reduce top 5 concentration from Est. 62% to <50%
- Upgrade quoting process with CRM system to improve win rates and track pipeline (target $500K+ incremental revenue)
- Cross-sell services—every machining customer should be contacted about welding, coating, and supply needs
- Assess equipment CapEx priorities and create 24-month investment plan; apply for Texas Enterprise Fund grants if available
- Obtain ISO 9001 certification (Est. $50-75K, 12 months) to qualify for larger industrial contracts and create competitive moat
- Evaluate AS9100D aerospace certification if customer demand warrants (Est. $75-150K, 18 months; enables 0.5-1.5x premium pricing)
- Add 1-2 advanced CNC machines or 5-axis capability to handle higher-margin complex geometries (Est. $200-400K investment, 18-24 month payback)
- Recruit 2-3 additional skilled machinists/welders through Howard College partnership and apprenticeship programs
- Target SDE improvement to $500-600K (10-12% margin) through combination of margin enhancement and revenue growth to $5.5-6M
- Position business for exit at $2.5-3.9M valuation (5-6.5x SDE) or explore strategic buyer interest from PE-backed consolidators or regional fabricators
Value Creation Waterfall (3-Year Outlook)
Our Verdict
Verdict: Conditional — Proceed to LOI
CONDITIONAL PASS at asking price—recommend counteroffer at $2.0-2.2M ($1.8M cash + $200-400K seller note) contingent on financial verification, customer concentration below 55% top 5, and equipment condition acceptable. At $3.5M asking, negative $130K post-debt cash flow makes deal unfinanceable and overpriced by $1M-1.5M relative to Est. $380K SDE. While 100-year history and diversified operations are compelling, undisclosed financials, Est. extreme customer concentration (28%/62%/78% top 1/5/10), and oil market volatility create excessive risk. Business likely worth $1.9-2.5M at 5-6.5x SDE depending on verification. If seller demonstrates actual SDE of $450K+ with customer concentration <50% top 5 and equipment in good condition, deal becomes viable at $2.2-2.5M. Otherwise, pass and monitor for price reduction or consider alternative Permian Basin industrial service acquisitions with disclosed financials.
Recommended Next Steps
- Request 3 years tax returns, P&Ls, balance sheets, and customer revenue breakdown—if seller refuses, walk immediately
- Engage machinery appraiser to assess $537K FF&E value and identify deferred CapEx requirements before submitting LOI
- Submit LOI at $2.0-2.2M with 30-day exclusivity, contingent on financial verification (actual SDE $350K+) and customer concentration <25% top customer
- Structure 60-90 day due diligence period to complete customer interviews, equipment inspection, workforce assessment, and real estate appraisal
- Negotiate seller note of $200-400K at 6% over 5 years with personal guarantee to bridge valuation gap and align interests
- Arrange $500K working capital line pre-close to ensure adequate liquidity for operations—receivables timing creates cash pressure
- Require 30-60 day seller transition assistance with key customer introductions and operational training included in purchase price
- If financials verify and deal proceeds, establish Day 1 customer retention plan with personal meetings for top 10 accounts within 30 days
- Budget $100-150K first-year for retention bonuses, immediate equipment repairs, and working capital cushion beyond purchase price
Suggested Offer Structure
$2.0-2.2M total consideration ($1.8M cash at close + $200-400K seller note at 6% over 5 years), contingent on financial verification (actual SDE minimum $350K), customer concentration <25% top customer and <55% top 5, and equipment appraisal supporting $400K+ value. Require 30-60 day seller transition with customer introductions. Non-negotiable due diligence contingencies for workforce retention risk and environmental compliance.
Join 2,000+ Searchers and Sponsors
One email per week. No spam. Unsubscribe anytime.
Related Resources
Sources
BizBuySell listing #2537773 · Industry financial benchmarks for precision machining and industrial services · Texas Manufacturing Outlook Survey, Q1 2026 · Permian Basin production data, U.S. Energy Information Administration · Howard College workforce development programs · Texas Workforce Commission labor market data · Local competitor research: Karns & Sons, Liberty Machine, Alley's Industrial Service · Midland-Odessa precision machining market analysis