Blustem Design LLC
How we got $496K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▼ 17% since 2021Today'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 |
|---|---|---|
| BLUSTEM DESIGN LLC this business | $853K | — |
| KT ENERGY LLC Edmond · 1 employees | $580K | 2.3 mi |
| TRAITTEK LLC Edmond · 2 employees | $1.2M | 3.2 mi |
| RTO DISTRIBUTORS, LLC Edmond · 34 employees | $10.6M | 3.3 mi |
| PRIZM ADVISORY, LLC Edmond · 2 employees | $891K | 4.1 mi |
| PAW CONSULTING Edmond · 1 employees | $445K | 4.4 mi |
| BREEDEN MARKETING Edmond · 2 employees | $501K | 4.6 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $791K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $708K |
| Estimate: the two combined (geometric mean) | $853K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $198K |
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 | $496K |
| Multiple for this size and industry | 2.5× |
| Value range | $261K – $678K |
| Revenue range | $561K – $973K |
| EBITDA range | $130K – $226K |
| Industry (NAICS) | Other Scientific and Technical Consulting Services (541690) |
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
- BankingRCB 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 Roles are as stated there and may be out of date.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
| RCB Bank PPP 2021 | All 1,690 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/31/2021 | second | $23K | 2 |
About Blustem Design LLC
Blustem Design LLC is a consulting company in Guthrie, Oklahoma. Its estimated annual revenue is about $853K, with roughly $198K of EBITDA. It has about 2 employees. Its estimated business value is $496K (likely range $261K–$678K).
Common questions
- Who owns Blustem Design LLC?
- The owner of Blustem Design 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 Blustem Design LLC make?
- SeeBITDA estimates Blustem Design LLC's annual revenue at about $853K (likely between $561K and $973K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Blustem Design LLC worth?
- About $496K, roughly 2.5× its estimated EBITDA of $198K, typical for a consulting company its size. Likely range: $261K–$678K.
- How many employees does Blustem Design LLC have?
- About 2, as reported on its PPP loan.