De Vaughn's LLC
How we got $320K
Based on 7 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 23% 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 |
|---|---|---|
| DE VAUGHN'S LLC this business | $589K | — |
| Grand Master Han's Martial Arts of Edmond Edmond | $793K | 0.0 mi |
| All Fit Collective Edmond | $793K | 0.0 mi |
| HeatWave Fitness Edmond | $793K | 0.0 mi |
| Sling Bungee Fitness Edmond | $793K | 0.0 mi |
| KILLER BEES KICKBOXING LLC Edmond · 2 employees | $343K | 0.1 mi |
| Jazzercise Edmond | $793K | 0.1 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Industry revenue per employee | $42K |
| Revenue = employees × revenue per employee | $589K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $139K |
| Cross-check: revenue implied by PPP payroll | $100K |
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 | $320K |
| Multiple for this size and industry | 2.3× |
| Value range | $151K – $454K |
| Revenue range | $348K – $697K |
| EBITDA range | $82K – $165K |
| Industry (NAICS) | Fitness and Recreational Sports Centers (713940) |
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
- BankingRCB 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 Roles are as stated there and may be out of date.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
| RCB Bank PPP 2020 | All 1,690 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 | $4K | 7 |
About De Vaughn's LLC
De Vaughn's LLC is a gyms & fitness company in Edmond, Oklahoma. Its estimated annual revenue is about $589K, with roughly $139K of EBITDA. It has about 7 employees. Its estimated business value is $320K (likely range $151K–$454K).
Common questions
- Who owns De Vaughn's LLC?
- The owner of De Vaughn's 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 De Vaughn's LLC make?
- SeeBITDA estimates De Vaughn's LLC's annual revenue at about $589K (likely between $348K and $697K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is De Vaughn's LLC worth?
- About $320K, roughly 2.3× its estimated EBITDA of $139K, typical for a gyms & fitness company its size. Likely range: $151K–$454K.
- How many employees does De Vaughn's LLC have?
- About 7, as reported on its PPP loan.