Adorn Designs, LLC
How we got $272K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 17% 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 |
|---|---|---|
| ADORN DESIGNS, LLC this business | $1.4M | — |
| STORE FIXTURES OF TULSA LLC Tulsa · 2 employees | $1.1M | 0.4 mi |
| AR WORKSHOP TULSA LLC Tulsa · 7 employees | $3.4M | 0.6 mi |
| D E ZIEGLER ART CRAFT SUPPLY Tulsa · 16 employees | $8.0M | 0.7 mi |
| JDB INVESTMENTS, INC Tulsa · 9 employees | $3.8M | 1.0 mi |
| BLACK WALL STREET GALLERY LLC Tulsa · 2 employees | $1.5M | 1.0 mi |
| SILHOUETTE SNEAKERS & ART LLC Tulsa · 2 employees | $1.1M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| 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) | $767K |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $136K |
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 | $272K |
| Multiple for this size and industry | 2× |
| Value range | $143K – $372K |
| Revenue range | $894K – $1.6M |
| EBITDA range | $89K – $155K |
| Industry (NAICS) | Retail Trade (453998) |
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: 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
- BankingBlue Sky 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 Roles are as stated there and may be out of date.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
| Blue Sky Bank PPP 2020 | All 430 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $9K | 3 |
About Adorn Designs, LLC
Adorn Designs, LLC is a retail trade company in Tulsa, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $136K of EBITDA. It has about 3 employees. Its estimated business value is $272K (likely range $143K–$372K).
Common questions
- Who owns Adorn Designs, LLC?
- The owner of Adorn Designs, 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 Adorn Designs, LLC make?
- SeeBITDA estimates Adorn Designs, LLC's annual revenue at about $1.4M (likely between $894K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Adorn Designs, LLC worth?
- About $272K, roughly 2× its estimated EBITDA of $136K, typical for a retail trade company its size. Likely range: $143K–$372K.
- How many employees does Adorn Designs, LLC have?
- About 3, as reported on its PPP loan.