Cedar Villa LLC
How we got $694K
Based on its 30 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 |
|---|---|---|
| CEDAR VILLA LLC this business | $3.1M | — |
| Louie's Grill & Bar Jenks | $760K | 0.2 mi |
| Sidecar Barley & Wine Bar Jenks | $760K | 0.3 mi |
| KBS PROPERTIES LLC Jenks · 2 employees | $330K | 0.6 mi |
| Smitty's 118 Tavern Jenks | $760K | 0.6 mi |
| Social Jenks Jenks | $760K | 0.6 mi |
| Breakroom Tavern Tulsa | $760K | 0.6 mi |
The full calculation
| Employees reported to the SBA | 30 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.9M |
| Estimate: the two combined (geometric mean) | $3.1M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $302K |
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 | $694K |
| Multiple for this size and industry | 2.3× |
| Value range | $365K – $950K |
| Revenue range | $2.0M – $3.5M |
| EBITDA range | $198K – $344K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
- BankingFirst Oklahoma 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 Roles are as stated there and may be out of date.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
| First Oklahoma Bank PPP 2020 | All 695 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 | $129K | 30 |
About Cedar Villa LLC
Cedar Villa LLC is a bars company in Jenks, Oklahoma. Its estimated annual revenue is about $3.1M, with roughly $302K of EBITDA. It has about 30 employees. Its estimated business value is $694K (likely range $365K–$950K).
Common questions
- Who owns Cedar Villa LLC?
- The owner of Cedar Villa 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 Cedar Villa LLC make?
- SeeBITDA estimates Cedar Villa 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 Cedar Villa LLC worth?
- About $694K, roughly 2.3× its estimated EBITDA of $302K, typical for a bars company its size. Likely range: $365K–$950K.
- How many employees does Cedar Villa LLC have?
- About 30, as reported on its PPP loan.