Cultivar Mexican Kitchen, LLC
How we got $698K
Based on its 40 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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 |
|---|---|---|
| CULTIVAR MEXICAN KITCHEN, LLC this business | $3.7M | — |
| Chick-fil-A Edmond | $1.7M | 0.3 mi |
| Cafe 47 International Edmond | $1.7M | 0.3 mi |
| CHOICE INDIAN RESTAURANTS LLC Edmond · 4 employees | $408K | 0.4 mi |
| SANTIAGO-BRENNAN'S MCDONALD'S INC. Edmond · 500 employees | $74.6M | 0.4 mi |
| CAMELOT MANAGEMENT LLC Edmond · 191 employees | $22.9M | 0.5 mi |
| SANTIAGO-DAVIS MCDONALDS, LLC Edmond · 135 employees | $13.9M | 0.5 mi |
The full calculation
| Employees reported to the SBA | 40 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.3M |
| Estimate: the two combined (geometric mean) | $3.7M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $333K |
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 | $698K |
| Multiple for this size and industry | 2.1× |
| Value range | $367K – $955K |
| Revenue range | $2.4M – $4.2M |
| EBITDA range | $219K – $379K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- 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 Roles are as stated there and may be out of date.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 | 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 |
|---|---|---|---|
| 4/29/2020 | first | $154K | 40 |
About Cultivar Mexican Kitchen, LLC
Cultivar Mexican Kitchen, LLC is a restaurants company in Edmond, Oklahoma. Its estimated annual revenue is about $3.7M, with roughly $333K of EBITDA. It has about 40 employees. Its estimated business value is $698K (likely range $367K–$955K).
Common questions
- Who owns Cultivar Mexican Kitchen, LLC?
- The owner of Cultivar Mexican Kitchen, 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 Cultivar Mexican Kitchen, LLC make?
- SeeBITDA estimates Cultivar Mexican Kitchen, LLC's annual revenue at about $3.7M (likely between $2.4M and $4.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cultivar Mexican Kitchen, LLC worth?
- About $698K, roughly 2.1× its estimated EBITDA of $333K, typical for a restaurants company its size. Likely range: $367K–$955K.
- How many employees does Cultivar Mexican Kitchen, LLC have?
- About 40, as reported on its PPP loan.