Calaveras Mex Grill LLC
How we got $216K
Based on its 11 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 20% 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 |
|---|---|---|
| CALAVERAS MEX GRILL LLC this business | $1.1M | — |
| She Brews Coffee Roasters Tulsa | $1.7M | 0.0 mi |
| El pollero Tulsa | $1.7M | 0.0 mi |
| Pancho Anaya Bakery Tulsa | $1.7M | 0.1 mi |
| Taqueria California Tulsa | $1.7M | 0.1 mi |
| ELVIRA PEREZ DE CEJA Tulsa · 2 employees | $451K | 0.1 mi |
| Killer Wail Barbecue Tulsa | $1.7M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $991K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $938K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $120K |
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 | $216K |
| Multiple for this size and industry | 1.8× |
| Value range | $114K – $296K |
| Revenue range | $723K – $1.3M |
| EBITDA range | $79K – $137K |
| 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
- BankingThe City National Bank and Trust Company of Lawton, OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| The City National Bank and Trust Company of Lawton, Oklahoma PPP 2021 | All 238 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/30/2021 | first | $35K | 11 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Calaveras Mex Grill LLC
Calaveras Mex Grill LLC is a restaurants company in Tulsa, Oklahoma, in business since 2017. It is owned by Jerry Horn (Proprietor). Its estimated annual revenue is about $1.1M, with roughly $120K of EBITDA. It has about 11 employees. Its estimated business value is $216K (likely range $114K–$296K).
Common questions
- Who owns Calaveras Mex Grill LLC?
- Calaveras Mex Grill LLC is owned by Jerry Horn (Proprietor), according to public sources such as the company's website or filings.
- How much revenue does Calaveras Mex Grill LLC make?
- SeeBITDA estimates Calaveras Mex Grill LLC's annual revenue at about $1.1M (likely between $723K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Calaveras Mex Grill LLC worth?
- About $216K, roughly 1.8× its estimated EBITDA of $120K, typical for a restaurants company its size. Likely range: $114K–$296K.
- How many employees does Calaveras Mex Grill LLC have?
- About 11, as reported on its PPP loan.
- When was Calaveras Mex Grill LLC founded?
- Calaveras Mex Grill LLC has been in business since 2017.