Emerald Springs Pools & Sales, LLC
How we got $1.3M
Based on its 7 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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| EMERALD SPRINGS POOLS & SALES, LLC this business | $5.5M | — |
| RIVERSIDE AUTO SALVAGE LLC Oklahoma City · 3 employees | $2.8M | 1.4 mi |
| NEURO SPECIALTY SUPPLIES LLC Oklahoma City · 2 employees | $2.0M | 3.1 mi |
| JESCO PRODUCTS INC Oklahoma City · 3 employees | $2.5M | 3.2 mi |
| TRIANGLE MARKETING GROUP Oklahoma City · 5 employees | $4.2M | 3.3 mi |
| SAGE DENTAL ARTS Okc · 3 employees | $4.1M | 3.6 mi |
| WILSHIRE-PENNINGTON GROUP INC Oklahoma City · 2 employees | $2.2M | 3.7 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.1M |
| Estimate: the two combined (geometric mean) | $5.5M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $459K |
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 | $1.3M |
| Multiple for this size and industry | 2.9× |
| Value range | $700K – $1.8M |
| Revenue range | $3.6M – $6.3M |
| EBITDA range | $302K – $523K |
| Industry (NAICS) | Sporting and Recreational Goods and Supplies Merchant Wholesalers (423910) |
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
- BankingFirst Bethany Bank & TrustPPP / 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 Roles are as stated there and may be out of date.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 Bethany Bank & Trust PPP 2020, PPP 2021 | All 186 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $52K | 7 |
| 2/23/2021 | second | $58K | 6 |
About Emerald Springs Pools & Sales, LLC
Emerald Springs Pools & Sales, LLC is a sporting and recreational goods and supplies merchant wholesalers company in Bethany, Oklahoma. Its estimated annual revenue is about $5.5M, with roughly $459K of EBITDA. It has about 7 employees. Its estimated business value is $1.3M (likely range $700K–$1.8M).
Common questions
- Who owns Emerald Springs Pools & Sales, LLC?
- The owner of Emerald Springs Pools & Sales, 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 Emerald Springs Pools & Sales, LLC make?
- SeeBITDA estimates Emerald Springs Pools & Sales, LLC's annual revenue at about $5.5M (likely between $3.6M and $6.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Emerald Springs Pools & Sales, LLC worth?
- About $1.3M, roughly 2.9× its estimated EBITDA of $459K, typical for a sporting and recreational goods and supplies merchant wholesalers company its size. Likely range: $700K–$1.8M.
- How many employees does Emerald Springs Pools & Sales, LLC have?
- About 7, as reported on its PPP loan.