405 Professional Soccer LLC
How we got $12.1M
Based on its 32 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 67% since 2020 (retirement plan filings)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▲ 9% 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.
Employees over time
▼ 81% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 32 | $18.3M |
| 2020 | Form 5500 | 18 | $10.3M |
| 2021 | Form 5500 | 15 | $8.6M |
| 2022 | Form 5500 | 6 | $3.4M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| 405 PROFESSIONAL SOCCER LLC this business | $13.0M | — |
| ENERGY FC, LLC Oklahoma City · 23 employees | $13.5M | 0.0 mi |
| THE PROFESSIONAL BASKETBALL CLUB, LLC Oklahoma City | $129.9M | 0.2 mi |
| THE SOCIAL POOL NETWORK LLC Oklahoma City · 8 employees | $2.2M | 0.6 mi |
| MB OKC LLC Oklahoma City · 55 employees | $27.0M | 0.6 mi |
| JACK ONOFRIO DOG SHOWS, LLC Oklahoma City · 43 employees | $12.6M | 3.9 mi |
| USA SOFTBALL, INC Oklahoma City · 32 employees | $13.5M | 4.3 mi |
The full calculation
| Employees reported to the SBA | 32 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $15.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $8.2M |
| Estimate: the two combined (geometric mean) | $13.0M |
| EBITDA margin (industry, adjusted for size) | 19% |
| EBITDA = revenue × margin | $2.4M |
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 | $12.1M |
| Multiple for this size and industry | 5× |
| Value range | $6.3M – $16.5M |
| Revenue range | $8.6M – $14.8M |
| EBITDA range | $1.6M – $2.7M |
| Industry (NAICS) | Sports Teams and Clubs (711211) |
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. 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 Fidelity BankPPP / 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 Fidelity Bank PPP 2020 | All 940 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $366K | 32 |
About 405 Professional Soccer LLC
405 Professional Soccer LLC is a sports teams and clubs company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $13.0M, with roughly $2.4M of EBITDA. It has about 6 employees. Its estimated business value is $12.1M (likely range $6.3M–$16.5M).
Common questions
- Who owns 405 Professional Soccer LLC?
- The owner of 405 Professional Soccer 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 405 Professional Soccer LLC make?
- SeeBITDA estimates 405 Professional Soccer LLC's annual revenue at about $13.0M (likely between $8.6M and $14.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is 405 Professional Soccer LLC worth?
- About $12.1M, roughly 5× its estimated EBITDA of $2.4M, typical for a sports teams and clubs company its size. Likely range: $6.3M–$16.5M.
- How many employees does 405 Professional Soccer LLC have?
- About 6, from its 2022 retirement-plan filing.