Edmond Tennis Services, LLC
How we got $3.5M
Based on its 19 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 47% 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.
Employees over time
▲ 32% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 19 | $17.6M |
| 2024 | Form 5500 | 24 | $22.2M |
| 2025 | Form 5500 | 25 | $23.2M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| EDMOND TENNIS SERVICES, LLC this business | $14.2M | — |
| COBRA CHEMICALS LLC Edmond · 1 employees | $922K | 5.4 mi |
| MJ WHOLESALE LLC Edmond · 2 employees | $2.9M | 5.7 mi |
| DESTINATION PRODUCTS, L.L.C. Edmond · 11 employees | $10.5M | 5.8 mi |
| WUU JAU CO INC Edmond · 9 employees | $7.9M | 6.1 mi |
| CHAMPION SUPPLY COMPANY, LLC Edmond · 18 employees | $13.5M | 6.6 mi |
| 2 BY 2 INDUSTRIES LLC Edmond · 5 employees | $4.1M | 6.9 mi |
The full calculation
| Employees reported to the SBA | 19 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $18.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $8.6M |
| Estimate: the two combined (geometric mean) | $14.2M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $971K |
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 | $3.5M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.8M – $4.8M |
| Revenue range | $9.3M – $16.2M |
| EBITDA range | $639K – $1.1M |
| Industry (NAICS) | Sporting and Recreational Goods and Supplies Merchant Wholesalers (423910) |
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. 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
- BankingBancFirstPPP / 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
| BancFirst PPP 2020 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $99K | 19 |
About Edmond Tennis Services, LLC
Edmond Tennis Services, LLC is a sporting and recreational goods and supplies merchant wholesalers company in Edmond, Oklahoma. Its estimated annual revenue is about $14.2M, with roughly $971K of EBITDA. It has about 25 employees. Its estimated business value is $3.5M (likely range $1.8M–$4.8M).
Common questions
- Who owns Edmond Tennis Services, LLC?
- The owner of Edmond Tennis Services, 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 Edmond Tennis Services, LLC make?
- SeeBITDA estimates Edmond Tennis Services, LLC's annual revenue at about $14.2M (likely between $9.3M and $16.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Edmond Tennis Services, LLC worth?
- About $3.5M, roughly 3.6× its estimated EBITDA of $971K, typical for a sporting and recreational goods and supplies merchant wholesalers company its size. Likely range: $1.8M–$4.8M.
- How many employees does Edmond Tennis Services, LLC have?
- About 25, from its 2025 retirement-plan filing.