Camelot Management LLC
How we got $5.4M
Based on its 191 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 29% 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 MANAGEMENT LLC this business | $22.9M | — |
| SANTIAGO-DAVIS MCDONALDS, LLC Edmond · 135 employees | $13.9M | 0.0 mi |
| SANTIAGO-BRENNAN'S MCDONALD'S INC. Edmond · 500 employees | $74.6M | 0.0 mi |
| Cafe 47 International Edmond | $1.7M | 0.2 mi |
| CHOICE INDIAN RESTAURANTS LLC Edmond · 4 employees | $408K | 0.2 mi |
| Sonic Drive-In Edmond | $1.7M | 0.4 mi |
| Casey's Edmond | $1.7M | 0.4 mi |
The full calculation
| Employees reported to the SBA | 191 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $17.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $23.2M |
| Estimate: the two combined (geometric mean) | $22.9M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $1.7M |
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 | $5.4M |
| Multiple for this size and industry | 3.2× |
| Value range | $2.8M – $7.4M |
| Revenue range | $15.1M – $26.1M |
| EBITDA range | $1.1M – $1.9M |
| Industry (NAICS) | Limited-Service Restaurants (722513) |
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
- BankingMidFirst 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 Roles are as stated there and may be out of date.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
| MidFirst Bank PPP 2020 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $741K | 191 |
About Camelot Management LLC
Camelot Management LLC is a restaurants company in Edmond, Oklahoma. Its estimated annual revenue is about $22.9M, with roughly $1.7M of EBITDA. It has about 191 employees. Its estimated business value is $5.4M (likely range $2.8M–$7.4M).
Common questions
- Who owns Camelot Management LLC?
- The owner of Camelot Management 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 Management LLC make?
- SeeBITDA estimates Camelot Management LLC's annual revenue at about $22.9M (likely between $15.1M and $26.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Camelot Management LLC worth?
- About $5.4M, roughly 3.2× its estimated EBITDA of $1.7M, typical for a restaurants company its size. Likely range: $2.8M–$7.4M.
- How many employees does Camelot Management LLC have?
- About 191, as reported on its PPP loan.