Comprehensive Body Defense LLC
How we got $190K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 4% 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 |
|---|---|---|
| COMPREHENSIVE BODY DEFENSE LLC this business | $1.0M | — |
| ACE MEDICAL HOMECARE, INC. Mcalester · 7 employees | $3.0M | 0.1 mi |
| JOHN HARDY FAMILY ENTERPRISES Mcalester · 12 employees | $7.4M | 0.3 mi |
| RIDDEL SKIN CARE CENTER INC. Mcalester · 2 employees | $839K | 0.8 mi |
| ROY'S DISCOUNT PHARMACY, LLC Wilburton · 8 employees | $6.1M | 24.1 mi |
| VERITAS PROPERTIES, LLC Wilburton · 4 employees | $2.7M | 25.8 mi |
| HYPERION LLC Wilburton · 4 employees | $3.7M | 25.9 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $576K |
| Estimate: the two combined (geometric mean) | $1.0M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $95K |
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 | $190K |
| Multiple for this size and industry | 2× |
| Value range | $100K – $260K |
| Revenue range | $683K – $1.2M |
| EBITDA range | $63K – $108K |
| Industry (NAICS) | Retail Trade (446191) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020, PPP 2021 | All 7,048 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 | $8K | 2 |
| 5/18/2021 | second | $9K | 3 |
About Comprehensive Body Defense LLC
Comprehensive Body Defense LLC is a retail trade company in Mcalester, Oklahoma. Its estimated annual revenue is about $1.0M, with roughly $95K of EBITDA. It has about 3 employees. Its estimated business value is $190K (likely range $100K–$260K).
Common questions
- Who owns Comprehensive Body Defense LLC?
- The owner of Comprehensive Body Defense 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 Comprehensive Body Defense LLC make?
- SeeBITDA estimates Comprehensive Body Defense LLC's annual revenue at about $1.0M (likely between $683K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Comprehensive Body Defense LLC worth?
- About $190K, roughly 2× its estimated EBITDA of $95K, typical for a retail trade company its size. Likely range: $100K–$260K.
- How many employees does Comprehensive Body Defense LLC have?
- About 3, as reported on its PPP loan.