Captivape LLC
How we got $479K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 17% 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 |
|---|---|---|
| CAPTIVAPE LLC this business | $2.6M | — |
| DIVERSIFIED COMMERCIAL SERVICES, INC. Edmond · 24 employees | $14.7M | 1.3 mi |
| FRAMEMASTER GALLERY LLC Edmond · 5 employees | $2.0M | 1.8 mi |
| FRAMIN GALLERY INC Edmond · 4 employees | $1.7M | 2.1 mi |
| U CITIZENS Oklahoma City · 1 employees | $968K | 2.8 mi |
| CINNAMON BEARS LLC Edmond · 4 employees | $2.9M | 2.9 mi |
| ANGELS BOUTIQUE Edmond · 1 employees | $1.2M | 2.9 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $2.6M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $239K |
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 | $479K |
| Multiple for this size and industry | 2× |
| Value range | $252K – $655K |
| Revenue range | $1.7M – $3.0M |
| EBITDA range | $157K – $273K |
| Industry (NAICS) | Retail Trade (453998) |
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: approximate sector default. 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
- BankingCeltic Bank Corporation, Square Capital, LLCPPP / 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 Roles are as stated there and may be out of date.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
| Celtic Bank Corporation PPP 2020 | All 206 borrowers → |
| Square Capital, LLC PPP 2021 | All 112 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/30/2020 | first | $39K | 4 |
| 2/18/2021 | second | $46K | 5 |
About Captivape LLC
Captivape LLC is a retail trade company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $2.6M, with roughly $239K of EBITDA. It has about 5 employees. Its estimated business value is $479K (likely range $252K–$655K).
Common questions
- Who owns Captivape LLC?
- The owner of Captivape 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 Captivape LLC make?
- SeeBITDA estimates Captivape LLC's annual revenue at about $2.6M (likely between $1.7M and $3.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Captivape LLC worth?
- About $479K, roughly 2× its estimated EBITDA of $239K, typical for a retail trade company its size. Likely range: $252K–$655K.
- How many employees does Captivape LLC have?
- About 5, as reported on its PPP loan.