Cpii, LLC
How we got $1.0M
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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 |
|---|---|---|
| CPII, LLC this business | $5.5M | — |
| ENCORE LIFE, LLC Broken Arrow · 10 employees | $6.5M | 0.0 mi |
| GFJ, INC Broken Arrow · 13 employees | $8.0M | 0.3 mi |
| TANGYS WELLNESS Broken Arrow · 1 employees | $323K | 1.3 mi |
| PRECISION OPTICAL OF OK INC. Broken Arrow · 1 employees | $429K | 2.1 mi |
| DAWN STARR Broken Arrow · 1 employees | $655K | 2.2 mi |
| NEW SPRING PHARMACY, LLC Broken Arrow · 4 employees | $3.6M | 2.4 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.9M |
| Estimate: the two combined (geometric mean) | $5.5M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $418K |
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 | $1.0M |
| Multiple for this size and industry | 2.4× |
| Value range | $528K – $1.4M |
| Revenue range | $3.6M – $6.3M |
| EBITDA range | $275K – $476K |
| Industry (NAICS) | Retail Trade (446110) |
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
- BankingJPMorgan Chase Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| JPMorgan Chase Bank, National Association PPP 2020 | All 993 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $63K | 7 |
About Cpii, LLC
Cpii, LLC is a pharmacies company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $5.5M, with roughly $418K of EBITDA. It has about 7 employees. Its estimated business value is $1.0M (likely range $528K–$1.4M).
Common questions
- Who owns Cpii, LLC?
- The owner of Cpii, 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 Cpii, LLC make?
- SeeBITDA estimates Cpii, LLC's annual revenue at about $5.5M (likely between $3.6M and $6.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cpii, LLC worth?
- About $1.0M, roughly 2.4× its estimated EBITDA of $418K, typical for a pharmacies company its size. Likely range: $528K–$1.4M.
- How many employees does Cpii, LLC have?
- About 7, as reported on its PPP loan.