Champion Worthington LLC
How we got $1.2M
Based on its 11 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 14% 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 |
|---|---|---|
| CHAMPION WORTHINGTON LLC this business | $1.1M | — |
| NORTHWEST HOSPITALITY LLC Edmond · 78 employees | $7.2M | 0.0 mi |
| DRAGA HOTEL LLC Edmond · 18 employees | $1.6M | 0.0 mi |
| CHAMPION KEARNEY LLC Edmond · 12 employees | $1.2M | 0.0 mi |
| DUNCAN SUNNY LLC Edmond · 26 employees | $2.1M | 0.0 mi |
| CHAMPION OMAHA LLC Edmond · 16 employees | $1.6M | 0.0 mi |
| HARIKRUPA LODGING LLC Edmond · 29 employees | $2.9M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $296K |
Brought up to date: prices are 10% higher than in the benchmark's year and Oklahoma employment in this industry has fallen 8% since 2020, both included above.
| Estimated value = EBITDA × typical sale multiple | $1.2M |
| Multiple for this size and industry | 3.9× |
| Value range | $693K – $1.8M |
| Revenue range | $806K – $1.4M |
| EBITDA range | $222K – $385K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingInterBankPPP / 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 Roles are as stated there and may be out of date.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 2020 | All 585 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $42K | 11 |
About Champion Worthington LLC
Champion Worthington LLC is a hotels & motels company in Edmond, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $296K of EBITDA. It has about 11 employees. Its estimated business value is $1.2M (likely range $693K–$1.8M).
Common questions
- Who owns Champion Worthington LLC?
- The owner of Champion Worthington 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 Champion Worthington LLC make?
- SeeBITDA estimates Champion Worthington LLC's annual revenue at about $1.1M (likely between $806K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Champion Worthington LLC worth?
- About $1.2M, roughly 3.9× its estimated EBITDA of $296K, typical for a hotels & motels company its size. Likely range: $693K–$1.8M.
- How many employees does Champion Worthington LLC have?
- About 11, as reported on its PPP loan.