Creative Vapor LLC
How we got $243K
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
▼ 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 |
|---|---|---|
| CREATIVE VAPOR LLC this business | $1.7M | — |
| TAZZ LLC Oklahoma City · 1 employees | $376K | 1.1 mi |
| OK SEW CO. Oklahoma City · 2 employees | $587K | 1.2 mi |
| COMPUTER TECH SYSTEMS INC. Oklahoma City · 4 employees | $2.2M | 2.3 mi |
| FLYING RC LLC Okc · 1 employees | $242K | 2.9 mi |
| GUEST ROOM RECORDS, LLC Oklahoma City · 11 employees | $4.0M | 3.1 mi |
| AMERICAN AIR, INC. Oklahoma City · 3 employees | $2.1M | 3.2 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $954K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.3M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $122K |
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 | $243K |
| Multiple for this size and industry | 2× |
| Value range | $128K – $333K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $80K – $139K |
| Industry (NAICS) | Retail Trade (443142) |
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
- BankingBOKF, 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 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 | $41K | 3 |
About Creative Vapor LLC
Creative Vapor LLC is a retail trade company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $122K of EBITDA. It has about 3 employees. Its estimated business value is $243K (likely range $128K–$333K).
Common questions
- Who owns Creative Vapor LLC?
- The owner of Creative Vapor 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 Creative Vapor LLC make?
- SeeBITDA estimates Creative Vapor LLC's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Creative Vapor LLC worth?
- About $243K, roughly 2× its estimated EBITDA of $122K, typical for a retail trade company its size. Likely range: $128K–$333K.
- How many employees does Creative Vapor LLC have?
- About 3, as reported on its PPP loan.