Badger Den, LLC
How we got $131K
Based on its 7 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 |
|---|---|---|
| BADGER DEN, LLC this business | $568K | — |
| TONY ADAMS Elmore City · 5 employees | $394K | 0.0 mi |
| Krispy Krunchy Chicken Elmore City | $1.7M | 0.1 mi |
| Bigfoot Crossing Diner Elmore City | $1.7M | 0.1 mi |
| Casey's Elmore City | $1.7M | 2.6 mi |
| Grannie and Pops Hennepin | $1.7M | 8.3 mi |
| Burger King Pauls Valley | $1.7M | 10.5 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $800K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $310K |
| Estimate: the two combined (geometric mean) | $568K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $73K |
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 | $131K |
| Multiple for this size and industry | 1.8× |
| Value range | $69K – $179K |
| Revenue range | $374K – $648K |
| EBITDA range | $48K – $83K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingOld Glory 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 Roles are as stated there and may be out of date.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
| Old Glory Bank PPP 2020 | All 9 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $9K | 7 |
About Badger Den, LLC
Badger Den, LLC is a restaurants company in Elmore City, Oklahoma. Its estimated annual revenue is about $568K, with roughly $73K of EBITDA. It has about 7 employees. Its estimated business value is $131K (likely range $69K–$179K).
Common questions
- Who owns Badger Den, LLC?
- The owner of Badger Den, 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 Badger Den, LLC make?
- SeeBITDA estimates Badger Den, LLC's annual revenue at about $568K (likely between $374K and $648K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Badger Den, LLC worth?
- About $131K, roughly 1.8× its estimated EBITDA of $73K, typical for a restaurants company its size. Likely range: $69K–$179K.
- How many employees does Badger Den, LLC have?
- About 7, as reported on its PPP loan.