Devi Motel LLC
How we got $521K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 14% 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 |
|---|---|---|
| DEVI MOTEL LLC this business | $443K | — |
| Ranchwood Inn Motel Marlow | $1.9M | 0.0 mi |
| Marlow Lodge Marlow | $1.9M | 6.1 mi |
| MIRACLE STAR LLC Marlow · 2 employees | $663K | 6.9 mi |
| Century Motel Marlow | $1.9M | 6.9 mi |
| The Copperrose Fletcher | $1.9M | 9.9 mi |
| McGowan Ranch Marlow | $1.9M | 12.7 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $560K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $269K |
| Estimate: the two combined (geometric mean) | $443K |
| EBITDA margin (industry, adjusted for size) | 36% |
| EBITDA = revenue × margin | $158K |
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 | $521K |
| Multiple for this size and industry | 3.3× |
| Value range | $274K – $713K |
| Revenue range | $291K – $505K |
| EBITDA range | $104K – $180K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingThe First National Bank and Trust Co, Chickasha, OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank and Trust Co, Chickasha, Oklahoma PPP 2020 | All 478 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/6/2020 | first | $6K | 2 |
About Devi Motel LLC
Devi Motel LLC is a hotels & motels company in Marlow, Oklahoma. Its estimated annual revenue is about $443K, with roughly $158K of EBITDA. It has about 2 employees. Its estimated business value is $521K (likely range $274K–$713K).
Common questions
- Who owns Devi Motel LLC?
- The owner of Devi Motel 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 Devi Motel LLC make?
- SeeBITDA estimates Devi Motel LLC's annual revenue at about $443K (likely between $291K and $505K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Devi Motel LLC worth?
- About $521K, roughly 3.3× its estimated EBITDA of $158K, typical for a hotels & motels company its size. Likely range: $274K–$713K.
- How many employees does Devi Motel LLC have?
- About 2, as reported on its PPP loan.