Downtown Sushi, LLC
How we got $223K
Based on its 11 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 |
|---|---|---|
| DOWNTOWN SUSHI, LLC this business | $1.1M | — |
| Edamame - An American Sushi Bar Ardmore | $1.7M | 0.0 mi |
| Texoma Freeze Co. Ardmore | $1.7M | 0.1 mi |
| ROMO COMPANY, INC. Ardmore · 52 employees | $4.7M | 0.1 mi |
| Sunset Grill Ardmore | $1.7M | 0.1 mi |
| Eileen's Colossal Cookies Ardmore | $1.7M | 0.1 mi |
| Pick's World Famous Hot Tamales Ardmore | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $991K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $124K |
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 | $223K |
| Multiple for this size and industry | 1.8× |
| Value range | $117K – $305K |
| Revenue range | $747K – $1.3M |
| EBITDA range | $82K – $141K |
| 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
- BankingFirst National Bank and Trust Company of ArdmorePPP / 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 Roles are as stated there and may be out of date.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
| First National Bank and Trust Company of Ardmore PPP 2020, PPP 2021 | All 457 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/15/2020 | first | $37K | 11 |
| 4/13/2021 | second | $52K | 6 |
About Downtown Sushi, LLC
Downtown Sushi, LLC is a restaurants company in Ardmore, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $124K of EBITDA. It has about 11 employees. Its estimated business value is $223K (likely range $117K–$305K).
Common questions
- Who owns Downtown Sushi, LLC?
- The owner of Downtown Sushi, 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 Downtown Sushi, LLC make?
- SeeBITDA estimates Downtown Sushi, LLC's annual revenue at about $1.1M (likely between $747K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Downtown Sushi, LLC worth?
- About $223K, roughly 1.8× its estimated EBITDA of $124K, typical for a restaurants company its size. Likely range: $117K–$305K.
- How many employees does Downtown Sushi, LLC have?
- About 11, as reported on its PPP loan.