Dusty's Lock & Key LLC
How we got $178K
Based on its 1 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 36% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| DUSTY'S LOCK & KEY LLC this business | $368K | — |
| Precious Paws Salon Enid | $728K | 0.5 mi |
| Our Family Pet Shop Enid | $728K | 1.2 mi |
| Enid Animal Welfare Enid | $728K | 1.3 mi |
| WADE WEST Enid · 3 employees | $842K | 1.4 mi |
| The Lilly Pad Grooming Salon, Llc Enid | $728K | 1.7 mi |
| Happy Hound Enid | $728K | 1.8 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $244K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $426K |
| Estimate: the two combined (geometric mean) | $368K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $85K |
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 | $178K |
| Multiple for this size and industry | 2.1× |
| Value range | $94K – $243K |
| Revenue range | $242K – $419K |
| EBITDA range | $56K – $97K |
| Industry (NAICS) | All Other Personal Services (812990) |
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. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingThe Security National Bank of EnidPPP / 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 Roles are as stated there and may be out of date.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 Security National Bank of Enid PPP 2021 | All 204 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/16/2021 | first | $11K | 1 |
About Dusty's Lock & Key LLC
Dusty's Lock & Key LLC is an all other personal services company in Enid, Oklahoma. Its estimated annual revenue is about $368K, with roughly $85K of EBITDA. It has about 1 employees. Its estimated business value is $178K (likely range $94K–$243K).
Common questions
- Who owns Dusty's Lock & Key LLC?
- The owner of Dusty's Lock & Key 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 Dusty's Lock & Key LLC make?
- SeeBITDA estimates Dusty's Lock & Key LLC's annual revenue at about $368K (likely between $242K and $419K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Dusty's Lock & Key LLC worth?
- About $178K, roughly 2.1× its estimated EBITDA of $85K, typical for a all other personal services company its size. Likely range: $94K–$243K.
- How many employees does Dusty's Lock & Key LLC have?
- About 1, as reported on its PPP loan.