Authentic Development of Dfw, LLC
How we got $325K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 20% 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 |
|---|---|---|
| AUTHENTIC DEVELOPMENT OF DFW, LLC this business | $1000K | — |
| HARRAH SUBWAY Oklahoma City · 2 employees | $667K | 0.0 mi |
| MKR ENTERPRISES, INC Oklahoma City · 6 employees | $1.9M | 0.0 mi |
| BGR&R MANAGEMENT INC. Oklahoma City · 29 employees | $7.9M | 0.7 mi |
| WEST WAY LLC Oklahoma City · 2 employees | $806K | 0.9 mi |
| OKLAHOMA RECEIVERSHIP OFFICE, INC. Oklahoma City | $878K | 1.0 mi |
| PHYCON INC. Oklahoma City · 60 employees | $16.7M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $818K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $940K |
| Estimate: the two combined (geometric mean) | $1000K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $130K |
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 | $325K |
| Multiple for this size and industry | 2.5× |
| Value range | $171K – $444K |
| Revenue range | $658K – $1.1M |
| EBITDA range | $85K – $148K |
| Industry (NAICS) | Office Administrative Services (561110) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $39K | 2 |
About Authentic Development of Dfw, LLC
Authentic Development of Dfw, LLC is an office administrative services company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $1000K, with roughly $130K of EBITDA. It has about 2 employees. Its estimated business value is $325K (likely range $171K–$444K).
Common questions
- Who owns Authentic Development of Dfw, LLC?
- The owner of Authentic Development of Dfw, 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 Authentic Development of Dfw, LLC make?
- SeeBITDA estimates Authentic Development of Dfw, LLC's annual revenue at about $1000K (likely between $658K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Authentic Development of Dfw, LLC worth?
- About $325K, roughly 2.5× its estimated EBITDA of $130K, typical for a office administrative services company its size. Likely range: $171K–$444K.
- How many employees does Authentic Development of Dfw, LLC have?
- About 2, as reported on its PPP loan.