How we got $175K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Changed hands recently (SBA-financed purchase, FY2022)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▼ 13% 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 |
|---|---|---|
| CELL BARN, LLC this business | $1.0M | — |
| HI-FI SYSTEMS, INC. Ponca City · 4 employees | $1.7M | 1.2 mi |
| ASPEN CUSTOM ELECTRONICS, INC. Stillwater · 9 employees | $3.7M | 39.8 mi |
| VACUUM CENTER, LLC Enid · 5 employees | $2.0M | 51.2 mi |
| CUSHING ELECTRONICS LLC Cushing · 2 employees | $480K | 54.0 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $654K |
| Estimate: the two combined (geometric mean) | $1.0M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $87K |
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 | $175K |
| Multiple for this size and industry | 2× |
| Value range | $92K – $239K |
| Revenue range | $684K – $1.2M |
| EBITDA range | $57K – $100K |
| Industry (NAICS) | Retail Trade (443142) |
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
History & advisors
Advisors
- BankingEquity 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 Roles are as stated there and may be out of date.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
| Equity Bank 7(a) 2022, PPP 2020 | All 375 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $12K | 4 |
Public records
| Jul 2022 | 7(a) | $180K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cell Barn, LLC
Cell Barn, LLC is a retail trade company in Ponca City, Oklahoma. Its estimated annual revenue is about $1.0M, with roughly $87K of EBITDA. It has about 4 employees. Its estimated business value is $175K (likely range $92K–$239K).
Common questions
- Who owns Cell Barn, LLC?
- The owner of Cell Barn, 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 Cell Barn, LLC make?
- SeeBITDA estimates Cell Barn, LLC's annual revenue at about $1.0M (likely between $684K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cell Barn, LLC worth?
- About $175K, roughly 2× its estimated EBITDA of $87K, typical for a retail trade company its size. Likely range: $92K–$239K.
- How many employees does Cell Barn, LLC have?
- About 4, as reported on its PPP loan.