Boba Fusion Cafe, LLC
How we got $299K
Based on its 20 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 |
|---|---|---|
| BOBA FUSION CAFE, LLC this business | $1.7M | — |
| Cafe Mona Stillwater | $1.7M | 0.0 mi |
| Absolute Nutrition Stillwater | $1.7M | 0.0 mi |
| Raising Cane's Stillwater | $1.7M | 0.1 mi |
| Auntie Anne's Pretzels Stillwater Walmart #137 Stillwater | $1.7M | 0.1 mi |
| Burger King Stillwater | $1.7M | 0.1 mi |
| Chick-fil-A Stillwater | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 20 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $166K |
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 | $299K |
| Multiple for this size and industry | 1.8× |
| Value range | $157K – $409K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $109K – $189K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingSimmons 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 Roles are as stated there and may be out of date.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
| Simmons Bank PPP 2020, PPP 2021 | All 789 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 | $64K | 20 |
| 2/4/2021 | second | $90K | 20 |
About Boba Fusion Cafe, LLC
Boba Fusion Cafe, LLC is a restaurants company in Stillwater, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $166K of EBITDA. It has about 20 employees. Its estimated business value is $299K (likely range $157K–$409K).
Common questions
- Who owns Boba Fusion Cafe, LLC?
- The owner of Boba Fusion Cafe, 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 Boba Fusion Cafe, LLC make?
- SeeBITDA estimates Boba Fusion Cafe, LLC's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Boba Fusion Cafe, LLC worth?
- About $299K, roughly 1.8× its estimated EBITDA of $166K, typical for a restaurants company its size. Likely range: $157K–$409K.
- How many employees does Boba Fusion Cafe, LLC have?
- About 20, as reported on its PPP loan.