Black Forest Decor LLC
How we got $13.4M
Based on its 42 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 67% 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 |
|---|---|---|
| BLACK FOREST DECOR LLC this business | $35.4M | — |
| PERFORMANCE PRODUCT TECHNOLOGIES, LLC Stillwater · 9 employees | $6.2M | 45.3 mi |
| SG AMMO LLC Stillwater · 26 employees | $22.0M | 54.1 mi |
| EHFAR ESSENTIALS LLC Edmond · 1 employees | $1.1M | 55.9 mi |
| NONIKA LLC Edmond · 1 employees | $1.2M | 57.5 mi |
| RETRO BOWS COMPANY Edmond · 1 employees | $866K | 58.9 mi |
The full calculation
| Employees reported to the SBA | 42 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $37.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $25.8M |
| Estimate: the two combined (geometric mean) | $35.4M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $3.0M |
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 | $13.4M |
| Multiple for this size and industry | 4.4× |
| Value range | $7.1M – $18.3M |
| Revenue range | $23.3M – $40.4M |
| EBITDA range | $2.0M – $3.5M |
| Industry (NAICS) | Retail Trade (454110) |
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
- BankingMabrey 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 Roles are as stated there and may be out of date.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
| Mabrey Bank PPP 2020 | All 851 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $345K | 42 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Black Forest Decor LLC
Black Forest Decor LLC is a retail trade company in Enid, Oklahoma. It is owned by Jason Dupus (CEO). Its estimated annual revenue is about $35.4M, with roughly $3.0M of EBITDA. It has about 42 employees. Its estimated business value is $13.4M (likely range $7.1M–$18.3M).
Common questions
- Who owns Black Forest Decor LLC?
- Black Forest Decor LLC is owned by Jason Dupus (CEO), according to public sources such as the company's website or filings.
- How much revenue does Black Forest Decor LLC make?
- SeeBITDA estimates Black Forest Decor LLC's annual revenue at about $35.4M (likely between $23.3M and $40.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Black Forest Decor LLC worth?
- About $13.4M, roughly 4.4× its estimated EBITDA of $3.0M, typical for a retail trade company its size. Likely range: $7.1M–$18.3M.
- How many employees does Black Forest Decor LLC have?
- About 42, as reported on its PPP loan.