How we got $324K
Based on its 26 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| CTB 3, LLC this business | $1.7M | — |
| 1884 at The Railyard Edmond | $757K | 0.0 mi |
| Round Midnight Edmond | $757K | 0.1 mi |
| Edmond Unplugged Edmond | $757K | 0.1 mi |
| THE PATRIARCH, LLC Edmond · 31 employees | $1.9M | 0.3 mi |
| The Martini Lounge Edmond | $757K | 0.4 mi |
| Wolftrap Edmond | $757K | 0.9 mi |
The full calculation
| Employees reported to the SBA | 26 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $170K |
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 | $324K |
| Multiple for this size and industry | 1.9× |
| Value range | $170K – $443K |
| Revenue range | $1.1M – $2.0M |
| EBITDA range | $112K – $194K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
History & advisors
Advisors
- BankingValliance Bank, Regent BankPPP / 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 Roles are as stated there and may be out of date.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
| Regent Bank 7(a) 2021 | All 726 borrowers → |
| Valliance Bank PPP 2020 | All 439 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $47K | 26 |
Public records
| Mar 2021 | 7(a) | $200K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Ctb 3, LLC
Ctb 3, LLC is a bars company in Edmond, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $170K of EBITDA. It has about 26 employees. Its estimated business value is $324K (likely range $170K–$443K).
Common questions
- Who owns Ctb 3, LLC?
- The owner of Ctb 3, 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 Ctb 3, LLC make?
- SeeBITDA estimates Ctb 3, LLC's annual revenue at about $1.7M (likely between $1.1M and $2.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ctb 3, LLC worth?
- About $324K, roughly 1.9× its estimated EBITDA of $170K, typical for a bars company its size. Likely range: $170K–$443K.
- How many employees does Ctb 3, LLC have?
- About 26, as reported on its PPP loan.