How we got $1.2M
Based on its 35 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 24% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ELICAT INC this business | $3.0M | — |
| KILPATRICK LEARNING CENTER LLC Oklahoma City · 20 employees | $1.4M | 0.7 mi |
| North Penn Creative Kids Oklahoma City | $2.0M | 1.0 mi |
| SANTA FE CHILD DEVELOPMENT LLC Edmond · 18 employees | $911K | 1.0 mi |
| FIRST CHOICE CHILDCARE, LLC Edmond · 2 employees | $158K | 1.0 mi |
| The Early Childhood Program at Quail Springs UMC Oklahoma City | $779K | 1.1 mi |
| La Petite Academy on N Santa Fe Edmond | $779K | 1.3 mi |
The full calculation
| Employees reported to the SBA | 35 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.0M |
| Estimate: the two combined (geometric mean) | $3.0M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $386K |
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 | $1.2M |
| Multiple for this size and industry | 3× |
| Value range | $609K – $1.6M |
| Revenue range | $1.9M – $3.4M |
| EBITDA range | $254K – $440K |
| Industry (NAICS) | Child Care Services (624410) |
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
History & 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 Roles are as stated there and may be out of date.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 | $183K | 35 |
About Elicat Inc
Elicat Inc is a child care company in Edmond, Oklahoma. Its estimated annual revenue is about $3.0M, with roughly $386K of EBITDA. It has about 35 employees. Its estimated business value is $1.2M (likely range $609K–$1.6M).
Common questions
- Who owns Elicat Inc?
- The owner of Elicat Inc 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 Elicat Inc make?
- SeeBITDA estimates Elicat Inc's annual revenue at about $3.0M (likely between $1.9M and $3.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Elicat Inc worth?
- About $1.2M, roughly 3× its estimated EBITDA of $386K, typical for a child care company its size. Likely range: $609K–$1.6M.
- How many employees does Elicat Inc have?
- About 35, as reported on its PPP loan.