13 Vapor Co LLC
How we got $315K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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 |
|---|---|---|
| 13 VAPOR CO LLC this business | $1.7M | — |
| RICK'S PRO SHOP, LLC Norman · 1 employees | $772K | 0.2 mi |
| RICKS PRO SHOP LLC Norman · 1 employees | $775K | 0.4 mi |
| FAMILY UPSCALE RESALE, LLC Norman · 17 employees | $5.1M | 0.5 mi |
| SIGNATURE POOL & PATIO, LLC Norman · 10 employees | $2.9M | 0.7 mi |
| MSKO WASKONEDO Norman · 2 employees | $725K | 1.4 mi |
| ELITE TROPHIES, LLC Norman · 2 employees | $1.6M | 1.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $157K |
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 | $315K |
| Multiple for this size and industry | 2× |
| Value range | $166K – $431K |
| Revenue range | $1.1M – $2.0M |
| EBITDA range | $103K – $179K |
| Industry (NAICS) | Retail Trade (453991) |
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: approximate sector default. 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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/29/2020 | first | $18K | 5 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About 13 Vapor Co LLC
13 Vapor Co LLC is a retail trade company in Norman, Oklahoma, in business since 2017. Its estimated annual revenue is about $1.7M, with roughly $157K of EBITDA. It has about 5 employees. Its estimated business value is $315K (likely range $166K–$431K).
Common questions
- Who owns 13 Vapor Co LLC?
- The owner of 13 Vapor Co 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 13 Vapor Co LLC make?
- SeeBITDA estimates 13 Vapor Co LLC's annual revenue at about $1.7M (likely between $1.1M and $2.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is 13 Vapor Co LLC worth?
- About $315K, roughly 2× its estimated EBITDA of $157K, typical for a retail trade company its size. Likely range: $166K–$431K.
- How many employees does 13 Vapor Co LLC have?
- About 5, as reported on its PPP loan.
- When was 13 Vapor Co LLC founded?
- 13 Vapor Co LLC has been in business since 2017.