Duncan Sunny LLC
How we got $4.3M
Based on its 24 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 9% since 2021Today'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 |
|---|---|---|
| DUNCAN SUNNY LLC this business | $3.2M | — |
| Quality Inn Duncan Highway 81 Duncan | $1.9M | 0.0 mi |
| CHISOLM HOTELS, LLC Duncan · 18 employees | $2.8M | 0.1 mi |
| Chisholm Suite Hotel Duncan | $1.9M | 0.9 mi |
| Holiday Inn Express & Suites Duncan Duncan | $1.9M | 1.0 mi |
| Fairfield Duncan | $1.9M | 1.0 mi |
| Super 8 by Wyndham Duncan Duncan | $1.9M | 1.1 mi |
The full calculation
| Employees reported to the SBA | 24 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.4M |
| Estimate: the two combined (geometric mean) | $3.2M |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $886K |
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 | $4.3M |
| Multiple for this size and industry | 4.9× |
| Value range | $2.3M – $5.9M |
| Revenue range | $2.1M – $3.7M |
| EBITDA range | $583K – $1.0M |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingInterBankPPP / 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 Roles are as stated there and may be out of date.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
| InterBank PPP 2021 | All 585 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/22/2021 | second | $104K | 24 |
About Duncan Sunny LLC
Duncan Sunny LLC is a hotels & motels company in Duncan, Oklahoma. Its estimated annual revenue is about $3.2M, with roughly $886K of EBITDA. It has about 24 employees. Its estimated business value is $4.3M (likely range $2.3M–$5.9M).
Common questions
- Who owns Duncan Sunny LLC?
- The owner of Duncan Sunny 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 Duncan Sunny LLC make?
- SeeBITDA estimates Duncan Sunny LLC's annual revenue at about $3.2M (likely between $2.1M and $3.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Duncan Sunny LLC worth?
- About $4.3M, roughly 4.9× its estimated EBITDA of $886K, typical for a hotels & motels company its size. Likely range: $2.3M–$5.9M.
- How many employees does Duncan Sunny LLC have?
- About 24, as reported on its PPP loan.