Belfair LLC
How we got $1.1M
Based on its 54 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 2% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| BELFAIR LLC this business | $6.0M | — |
| Legacy Park Apartments Shawnee | $3.7M | 0.1 mi |
| Angel's Acres Shawnee | $268K | 1.5 mi |
| The Grove Shawnee | $3.7M | 1.5 mi |
| Rose Manor - A Grace Living Center Community Shawnee | $3.7M | 2.2 mi |
| Primrose Retirement Community Shawnee | $7.5M | 2.3 mi |
| Golden Rule Nursing Home Shawnee | $3.7M | 3.8 mi |
The full calculation
| Employees reported to the SBA | 54 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.2M |
| Estimate: the two combined (geometric mean) | $6.0M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $379K |
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 | $1.1M |
| Multiple for this size and industry | 3× |
| Value range | $598K – $1.6M |
| Revenue range | $3.9M – $6.8M |
| EBITDA range | $249K – $432K |
| Industry (NAICS) | Continuing Care Retirement Communities (623311) |
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
History & 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/28/2020 | first | $282K | 54 |
About Belfair LLC
Belfair LLC is a continuing care retirement communities company in Shawnee, Oklahoma. Its estimated annual revenue is about $6.0M, with roughly $379K of EBITDA. It has about 54 employees. Its estimated business value is $1.1M (likely range $598K–$1.6M).
Common questions
- Who owns Belfair LLC?
- The owner of Belfair 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 Belfair LLC make?
- SeeBITDA estimates Belfair LLC's annual revenue at about $6.0M (likely between $3.9M and $6.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Belfair LLC worth?
- About $1.1M, roughly 3× its estimated EBITDA of $379K, typical for a continuing care retirement communities company its size. Likely range: $598K–$1.6M.
- How many employees does Belfair LLC have?
- About 54, as reported on its PPP loan.