Camelot Child Development Center - Deer Creek, LLC
How we got $1.2M
Based on its 43 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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 |
|---|---|---|
| CAMELOT CHILD DEVELOPMENT CENTER - DEER CREEK, LLC this business | $3.1M | — |
| JR. JAYS ACADEMY LLC Guthrie · 7 employees | $365K | 0.5 mi |
| MACK'S FINAL FRONTIER, LLC Guthrie · 19 employees | $1.3M | 2.6 mi |
| MACKS FINAL FRONTIER LLC Guthrie · 19 employees | $1.3M | 2.6 mi |
| Best Nest Daycare Guthrie | $784K | 6.1 mi |
| CORJUL, INC. Edmond · 28 employees | $2.0M | 12.6 mi |
| MY SMALL WONDERS, INC. Edmond · 60 employees | $4.8M | 13.0 mi |
The full calculation
| Employees reported to the SBA | 43 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $3.1M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $403K |
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 | $1.2M |
| Multiple for this size and industry | 3× |
| Value range | $637K – $1.7M |
| Revenue range | $2.0M – $3.5M |
| EBITDA range | $265K – $460K |
| Industry (NAICS) | Child Care Services (624410) |
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
- BankingJPMorgan Chase Bank, National Association, InterBankPPP / 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 Roles are as stated there and may be out of date.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
| InterBank PPP 2021 | All 585 borrowers → |
| JPMorgan Chase Bank, National Association PPP 2020 | All 993 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $158K | 35 |
| 5/1/2020 | first | $163K | 43 |
| 1/22/2021 | second | $156K | 28 |
About Camelot Child Development Center - Deer Creek, LLC
Camelot Child Development Center - Deer Creek, LLC is a child care company in Guthrie, Oklahoma. Its estimated annual revenue is about $3.1M, with roughly $403K of EBITDA. It has about 43 employees. Its estimated business value is $1.2M (likely range $637K–$1.7M).
Common questions
- Who owns Camelot Child Development Center - Deer Creek, LLC?
- The owner of Camelot Child Development Center - Deer Creek, 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 Camelot Child Development Center - Deer Creek, LLC make?
- SeeBITDA estimates Camelot Child Development Center - Deer Creek, LLC's annual revenue at about $3.1M (likely between $2.0M and $3.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Camelot Child Development Center - Deer Creek, LLC worth?
- About $1.2M, roughly 3× its estimated EBITDA of $403K, typical for a child care company its size. Likely range: $637K–$1.7M.
- How many employees does Camelot Child Development Center - Deer Creek, LLC have?
- About 43, as reported on its PPP loan.