Adsi, Inc
How we got $810K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 27 years (since 1999)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▼ 13% 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 |
|---|---|---|
| ADSI, INC this business | $1.4M | — |
| FERGUSON ANIMAL HEALTH PLLC Calera · 5 employees | $944K | 1.6 mi |
| Bryan County Animal Hospital Durant | $1.2M | 2.9 mi |
| Mills Boyd DVM Durant | $1.2M | 4.4 mi |
| DURANT ANIMAL HOSPITAL PLLC Durant · 37 employees | $5.3M | 4.4 mi |
| Oklahoma Spay Network Durant | $1.2M | 4.5 mi |
| 49th Street Veterinary Clinic and Pet Spa Durant | $1.2M | 5.4 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $786K |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $270K |
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 | $810K |
| Multiple for this size and industry | 3× |
| Value range | $426K – $1.1M |
| Revenue range | $895K – $1.6M |
| EBITDA range | $178K – $308K |
| Industry (NAICS) | All Other Professional, Scientific, and Technical Services (541990) |
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. 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 |
|---|---|---|---|
| 4/8/2020 | first | $28K | 6 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Adsi, Inc
Adsi, Inc is an all other professional, scientific, and technical services company in Durant, Oklahoma, in business since 1999. Its estimated annual revenue is about $1.4M, with roughly $270K of EBITDA. It has about 6 employees. Its estimated business value is $810K (likely range $426K–$1.1M).
Common questions
- Who owns Adsi, Inc?
- The owner of Adsi, Inc 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 Adsi, Inc make?
- SeeBITDA estimates Adsi, Inc's annual revenue at about $1.4M (likely between $895K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Adsi, Inc worth?
- About $810K, roughly 3× its estimated EBITDA of $270K, typical for a all other professional, scientific, and technical services company its size. Likely range: $426K–$1.1M.
- How many employees does Adsi, Inc have?
- About 6, as reported on its PPP loan.
- When was Adsi, Inc founded?
- Adsi, Inc has been in business since 1999.