Companies · Manufacturing / Industrial

Willow Industries, Inc./DE

DENVER · Manufacturing / Industrial · refined from filed group “Other”

Diligence memoA one-page analyst read on Willow Industries, Inc./DE — recommendation, valuation, rhythm, risks.→
$4.4M
Total raised · real
1
Rounds
—
Latest step-up
Top 12%
Sector rank · raised
Series A
Latest stage · inferred · Mon Feb 07 2022 00:00:00 GMT+0000 (Coordinated Universal Time)

Willow Industries, Inc./DE looks over-valued against its niche peers and is dormant on financing cadence.

Synthesized from the figures below est. — every claim rests on a number shown on this page. Valuation uses the manufacturing sector profile.

Analyst read est. — computed against this company's niche peers in the same era. Inputs shown; not a quoted figure.

Over-valued
  • Modeled value is 1.89× the median modeled value of Series A Manufacturing / Industrial companies in 2022–2024 (8 peers) — value vs value, same stage and era.
Dormant
  • Last raise 4.4 yr ago; this sector typically re-raises about every 13 months.
  • Only one round on record and long silent — often defunct, acquired, or gone quiet.
Leadership

No named principal in this company's public records yet — see all operators below.

Explore how these operators interlock with other companies in the operator network.

Where it sits in Manufacturing / Industrial

Willow Industries, Inc./DE is one of 629 Manufacturing / Industrial companies tracked from DENVER. By capital raised it ranks in the upper tier (ahead of 89% of sector peers), and among the largest by modeled valuation est..

Ranking is computed against this company's own sector cohort — reported capital is fact; valuation tiers are modeled.

As reported in public records reported — not modeled.

US
Jurisdiction
Rule 506(b)
Reg D exemption
14
Investors (latest)
2018
Year incorporated
2022-02-07
First sale
Amount raised vs valuation, by round

Solid bars are reported offering amounts reported; hatched bars are the modeled post-money valuation est. — both on one shared scale so you can read raise-vs-worth at each round directly. Use the toggles to overlay data labels and the niche-peer / market average value lines.

Amount raised · realModeled valuation · estCumulative funded · real
$0$13M$25M$38M$50MSeries A · 2022-02-07 Raised $4.4M (real) Modeled valuation $31M (est)$4.4M$31MSeries A2022

The line shows cumulative reported funding over the period; + labels show new capital added between points when there is room. Toggle on-bar figures, plus the niche-peer and market averages, to read this company against its cohort. Benchmarks are modeled medians.

Financing ladder & sequence gaps
Series A$4.4M · 2022

Stages are modeled from round size (public records carry no series label). No record for: Pre-Seed, Seed — the company may have raised it under a different exemption, merged it into an adjacent record, or skipped it. Sequence completeness: 33%.

Modeled valuation trajectory
$30.8M
Base estimate est.
$6.2M
Conservative case
$115.9M
Upside case
$20.2M
Modeled post-money

Round size and date are reported; the stage label is inferred from round size (latest is Series A — a $4.0M–$15M round). Valuation is modeled from stage benchmarks scaled by the manufacturing sector profile. Directional, not a quoted figure.

Not enough modeled valuation points to chart a trajectory.

Model inputs · modeled:benchmark-stage-stepup-v1
22%
Dilution assumption
Implied ownership sold in the financing.
56%
Survival probability
31% low · 77% high
1.26×/yr
Annual markup
1.58×/yr upside case
4.4 yr
Elapsed time used
4.4 yr actual, capped for stale marks
manufacturing
Sector profile
Adjusts growth and survival by industry.
Financing rhythm
—
Avg between rounds
—
Capital velocity
4.6 yr
On record since
2022
First round
1
Rounds on file
How it compares to the market

Benchmarked against 629 companies in Manufacturing / Industrial. Each bar is a median (the middle company, not an average — outliers don't skew it). Two yardsticks: real money raised (reported on Form D) and modeled value (our estimate est.). These are whole-sector medians across all stages, except the per-stage row.

Total raised — vs sector median (real $, all stages)▲ 1.1× above median
This company$4.4M
Sector median$4.0M
Latest round — vs other Series A rounds in sector (real $, this stage)▼ 0.7× of median
This company$4.4M
Sector median$6.6M
Modeled value — vs sector median (estimate, all stages)▲ 2.2× above median
This company$30.8M
Sector median$14.1M

Raised more than 89% of sector peers (real $). Modeled value above 91% of peers (estimate).

Niche peers — same stage & era

A tighter cohort than the sector chart above — only companies at the same stage (Series A) that last raised in the same ~3-year era, ranked by modeled value est. (not money raised). This is the exact set the analyst read compares against, so a like-for-like cohort is what makes "over/under-valued" meaningful. This company ranks #3 of 8.

This companyCohort peer
$1.0M$10.0M$100.0M$1.0M$10.0M$100.0MCapital raised (log)Bitterroot Manufacturing Investors LLC · Series A Raised $7.9M · modeled $43.5M (est)Ederer Industrial Partners LLC · Series A Raised $4.5M · modeled $31.0M (est)Gewang Industrial Holding Group Co.,Limited · Series A Raised $5.0M · modeled $18.5M (est)Congruent American Industrial Partners, LLC · Series A Raised $12.6M · modeled $14.2M (est)Sojo Industries, Inc. · Series A Raised $9.0M · modeled $13.9M (est)Salisbury Cultivation & Product Manufacturing, LLC · Series A Raised $7.0M · modeled $12.1M (est)ConServ Equipment Leasing, LLC · Series A Raised $24.7M · modeled $5.8M (est)Willow Industries, Inc./DE (this company) Raised $4.4M · modeled $30.8M (est)Willow Industries, Inc./DE
CompanyStageRaised · realValue · estvs peer med.
Bitterroot Manufacturing Investors LLCSeries A$7.9M$43.5M2.66×
Ederer Industrial Partners LLCSeries A$4.5M$31.0M1.90×
Willow Industries, Inc./DE this companySeries A$4.4M$30.8M1.89×
Gewang Industrial Holding Group Co.,LimitedSeries A$5.0M$18.5M1.13×
Congruent American Industrial Partners, LLCSeries A$12.6M$14.2M0.87×
Sojo Industries, Inc.Series A$9.0M$13.9M0.85×
Salisbury Cultivation & Product Manufacturing, LLCSeries A$7.0M$12.1M0.74×
ConServ Equipment Leasing, LLCSeries A$24.7M$5.8M0.35×
Full financing history

Stage is inferred from round size est., not reported on the filing — a round's dollar size maps to a bucket: Pre-Seed <$1.0M · Seed $1.0M–$4.0M · Series A $4.0M–$15M · Series B $15M–$40M · Series C $40M–$100M · Series D+ $100M–$400M · Growth/Late >$400M.

StageAmount · realAnnouncedPost-money · estValue · estConf.
Series A$4.4M2022-02-07$20.2M$30.8M90%
What happened at each round

Step-up, pace versus the sector's normal cadence, and revenue/exemption moves — read straight from the reported round facts reported.

  1. Series A$4.4M2022-02-07
    • First recorded raise — entered as Series A.
    • 14 investors on this round.
Intelligence
—
Modeled next raise
$7.1M
Modeled next size est.range $4.6M–$11.4M
—
Last step-up
—
Capital velocity

Predictive signals are modeled est. from this company's own cadence and step-up, plus sector benchmarks — directional, not advice. Peer set and a CSV export live in your analyst workspace.

Key people & operators

Officers, directors and promoters named in this company's public recordsreported — the people who run it (not its investors). "Also runs" counts come from name-matching across all records, so verify before acting.

PersonRoleAlso runsTied since
Ephraim Lindenbaum—4 other2022-02
Vikas Desai—4 other2022-02
Jason Ellsworth—1 other2022-02
Jill Ellsworth——2022-02
Registry & provenance

Willow Industries, Inc./DE is an official record sourced from the U.S. Securities and Exchange Commission (SEC). U.S. data is aggregated from SEC Form D filings.

United States
Country of record
US
Jurisdiction
1913529
SEC CIK
2018
Incorporated
Similar companies

Nearest neighbours across the whole database — matched on sector, stage and capital scale, and on shared operators (officers or directors named at both companies in public filings). A discovery shortlist, not a valuation cohort — verify before acting, the same way modeled figures are directional.

CompanySectorStageRaised · realValue · estWhy similar
Ederer Industrial Partners LLCManufacturing / IndustrialSeries A$4.5M$31.0Msame sector · same stage
Steel City Optronics, LLCManufacturing / IndustrialSeries A$4.8M$47.4Msame sector · same stage
Gewang Industrial Holding Group Co.,LimitedManufacturing / IndustrialSeries A$5.0M$18.5Msame sector · same stage
Channel Factory, LLCManufacturing / IndustrialSeries A$5.3M$52.9Msame sector · same stage
Tejas Equipment Holdings, LLCManufacturing / IndustrialSeries A$5.3M$50.1Msame sector · same stage
Salisbury Cultivation & Product Manufacturing, LLCManufacturing / IndustrialSeries A$7.0M$12.1Msame sector · same stage
P10 Industries, Inc.Manufacturing / IndustrialSeries A$7.7M$46.4Msame sector · same stage
Katahdin Industries, Inc.Manufacturing / IndustrialSeries A$7.7M$13.2Msame sector · same stage
Semantically similar

Matched by meaning, not labels — a local language model reads each company's name, sector and description and ranks the closest in that learned space. This catches look-alikes that cross sector boundaries; the structured list above explains its matches, this one trusts the text. Directional, like every modeled signal here.

CompanySectorStageValue · estMatch
Li Industries, Inc.Manufacturing / IndustrialSeries B$203.4M84%
Our Machinery Inc.Manufacturing / IndustrialPre-Seed$8.5M81%
Baxter Industries LLCManufacturing / IndustrialPre-Seed$2.0M81%
Brite Industries, Inc.Manufacturing / IndustrialPre-Seed$13.2M80%
Scientific Industries IncManufacturing / IndustrialSeries A$5.2M80%
Peeq Industries, Inc.Manufacturing / IndustrialSeed$7.1M80%
Willow Cup Inc.OtherSeed$49.3M80%
RMR Industrials, Inc.Manufacturing / IndustrialPre-Seed$5.0M80%
Frequently asked
How much funding has Willow Industries, Inc./DE raised?
Willow Industries, Inc./DE has raised approximately $4.4M in disclosed capital across 1 recorded financing round, aggregated from public filings.
What is Willow Industries, Inc./DE's estimated valuation?
Provath's modeled valuation for Willow Industries, Inc./DE is approximately $30.8M (modeled range $6.2M–$115.9M). This is an algorithmic estimate derived from round sizes and same-niche peers — not a quoted or reported figure.
What funding stage is Willow Industries, Inc./DE at?
Willow Industries, Inc./DE's latest modeled financing stage is Series A. Its most recent recorded round closed around Mon Feb 07.
What does Willow Industries, Inc./DE do and where is it based?
Willow Industries, Inc./DE operates in the Manufacturing / Industrial sector, based in DENVER.
Explore related

See where Willow Industries, Inc./DE sits in the wider market — its sector, location and stage cohorts, each with their own leaderboards and capital-flow timelines.

Is this your company?

If you work at Willow Industries, Inc./DE, claim this profile or suggest a correction. We aggregate from public filings, so help us keep your description, website and links accurate.

Is this your company? Update your profile or add contact details — and choose exactly who can reach you. Reviewed before anything is published.