405 Row LLC
How we got $166K
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
▲ 23% 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 |
|---|---|---|
| 405 ROW LLC this business | $306K | — |
| Fit4u Edmond | $793K | 0.5 mi |
| ONE LIFE FITNESS LLC Edmond · 5 employees | $421K | 0.6 mi |
| Jon The Ripper Personal Trainer Edmond Edmond | $793K | 0.8 mi |
| Gt Fitness & Training Edmond | $793K | 0.8 mi |
| Indoor 18 Edmond | $793K | 0.9 mi |
| Studio J Performing Arts Center Edmond | $793K | 0.9 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $430K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $167K |
| Estimate: the two combined (geometric mean) | $306K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $72K |
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 | $166K |
| Multiple for this size and industry | 2.3× |
| Value range | $87K – $227K |
| Revenue range | $201K – $349K |
| EBITDA range | $48K – $82K |
| Industry (NAICS) | Fitness and Recreational Sports Centers (713940) |
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
- 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/29/2020 | first | $6K | 4 |
2 locations
| 1421 NW 186TH ST | Edmond | This listing |
| 14701 N Kelly Ave | Edmond | View |
Revenue, profit and value are for the whole company.
About 405 Row LLC
405 Row LLC is a gyms & fitness company in Edmond, Oklahoma. Its estimated annual revenue is about $306K, with roughly $72K of EBITDA. It has about 4 employees. Its estimated business value is $166K (likely range $87K–$227K). It has 2 locations.
Common questions
- Who owns 405 Row LLC?
- The owner of 405 Row 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 Row LLC make?
- SeeBITDA estimates 405 Row LLC's annual revenue at about $306K (likely between $201K and $349K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is 405 Row LLC worth?
- About $166K, roughly 2.3× its estimated EBITDA of $72K, typical for a gyms & fitness company its size. Likely range: $87K–$227K.
- How many employees does 405 Row LLC have?
- About 4, as reported on its PPP loan.