Emerald Springs Pools and Spas Service, LLC
How we got $231K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 7% 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 |
|---|---|---|
| EMERALD SPRINGS POOLS AND SPAS SERVICE, LLC this business | $452K | — |
| SIGNTEC SIGNS OF DISTINCTION, INC Oklahoma City · 4 employees | $845K | 2.5 mi |
| RED RIVER GASKET, LLC Oklahoma City · 4 employees | $1.4M | 2.8 mi |
| Blue Diamond Signs Oklahoma City | $1.0M | 2.9 mi |
| THE BEAM STORE INC Oklahoma City · 4 employees | $2.3M | 3.0 mi |
| AIRGO SYSTEMS, LLC Oklahoma City · 19 employees | $4.3M | 3.0 mi |
| GERONIMO MANUFACTURING, INC Oklahoma City · 5 employees | $1.7M | 3.0 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $371K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $424K |
| Estimate: the two combined (geometric mean) | $452K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $89K |
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 | $231K |
| Multiple for this size and industry | 2.6× |
| Value range | $121K – $316K |
| Revenue range | $297K – $515K |
| EBITDA range | $58K – $101K |
| Industry (NAICS) | Sporting and Athletic Goods Manufacturing (339920) |
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
- 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 Roles are as stated there and may be out of date.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 | $10K | 1 |
| 2/23/2021 | second | $11K | 1 |
About Emerald Springs Pools and Spas Service, LLC
Emerald Springs Pools and Spas Service, LLC is a sporting and athletic goods manufacturing company in Bethany, Oklahoma. Its estimated annual revenue is about $452K, with roughly $89K of EBITDA. It has about 1 employees. Its estimated business value is $231K (likely range $121K–$316K).
Common questions
- Who owns Emerald Springs Pools and Spas Service, LLC?
- The owner of Emerald Springs Pools and Spas Service, 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 and Spas Service, LLC make?
- SeeBITDA estimates Emerald Springs Pools and Spas Service, LLC's annual revenue at about $452K (likely between $297K and $515K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Emerald Springs Pools and Spas Service, LLC worth?
- About $231K, roughly 2.6× its estimated EBITDA of $89K, typical for a sporting and athletic goods manufacturing company its size. Likely range: $121K–$316K.
- How many employees does Emerald Springs Pools and Spas Service, LLC have?
- About 1, as reported on its PPP loan.