Cornish Smokehouse LLC
How we got $210K
Based on 10 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
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 |
|---|---|---|
| CORNISH SMOKEHOUSE LLC this business | $1.1M | — |
| New Vision Nutrition Oklahoma City | $1.7M | 0.0 mi |
| Papa Murphy's Take 'N' Bake Pizza Oklahoma City | $1.7M | 0.0 mi |
| Taco Del Mar Oklahoma City | $1.7M | 0.0 mi |
| Crab and Catfish Co Oklahoma City | $1.7M | 0.0 mi |
| Burger King Oklahoma City | $1.7M | 0.1 mi |
| Jitters Coffee Oklahoma City | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Industry revenue per employee | $60K |
| Revenue = employees × revenue per employee | $1.1M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $116K |
| Cross-check: revenue implied by PPP payroll | $299K |
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 | $210K |
| Multiple for this size and industry | 1.8× |
| Value range | $99K – $298K |
| Revenue range | $631K – $1.3M |
| EBITDA range | $69K – $138K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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: 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
- BankingArvest Bank, LiftFund, Inc.PPP / 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
| LiftFund, Inc. PPP 2021 | All 3 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $11K | 8 |
| 4/14/2021 | second | $33K | 10 |
About Cornish Smokehouse LLC
Cornish Smokehouse LLC is a restaurants company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $116K of EBITDA. It has about 10 employees. Its estimated business value is $210K (likely range $99K–$298K).
Common questions
- Who owns Cornish Smokehouse LLC?
- The owner of Cornish Smokehouse 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 Cornish Smokehouse LLC make?
- SeeBITDA estimates Cornish Smokehouse LLC's annual revenue at about $1.1M (likely between $631K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cornish Smokehouse LLC worth?
- About $210K, roughly 1.8× its estimated EBITDA of $116K, typical for a restaurants company its size. Likely range: $99K–$298K.
- How many employees does Cornish Smokehouse LLC have?
- About 10, as reported on its PPP loan.