421 Shots, LLC
How we got $156K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| 421 SHOTS, LLC this business | $643K | — |
| OUTLAWS, LLC Stillwater · 31 employees | $3.1M | 0.0 mi |
| Outlawsonthestrip Stillwater Stillwater | $760K | 0.0 mi |
| Copper Penny Stillwater | $760K | 0.0 mi |
| NICKELS FOR A PENNY INC Stillwater · 8 employees | $1.0M | 0.0 mi |
| THE UNION BEVERAGE CO. LLC Stillwater · 22 employees | $1.5M | 0.0 mi |
| The Crosseyed Cricket Saloon Stillwater | $760K | 0.0 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $523K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $608K |
| Estimate: the two combined (geometric mean) | $643K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $82K |
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 | $156K |
| Multiple for this size and industry | 1.9× |
| Value range | $82K – $214K |
| Revenue range | $423K – $733K |
| EBITDA range | $54K – $94K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
- BankingExchange 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 Roles are as stated there and may be out of date.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
| Exchange Bank and Trust Company PPP 2020 | All 217 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $20K | 6 |
About 421 Shots, LLC
421 Shots, LLC is a bars company in Stillwater, Oklahoma. Its estimated annual revenue is about $643K, with roughly $82K of EBITDA. It has about 6 employees. Its estimated business value is $156K (likely range $82K–$214K).
Common questions
- Who owns 421 Shots, LLC?
- The owner of 421 Shots, 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 421 Shots, LLC make?
- SeeBITDA estimates 421 Shots, LLC's annual revenue at about $643K (likely between $423K and $733K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is 421 Shots, LLC worth?
- About $156K, roughly 1.9× its estimated EBITDA of $82K, typical for a bars company its size. Likely range: $82K–$214K.
- How many employees does 421 Shots, LLC have?
- About 6, as reported on its PPP loan.