Exile Holdings LLC
How we got $257K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 23% 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 |
|---|---|---|
| EXILE HOLDINGS LLC this business | $473K | — |
| Sweat Is Free Moore | $793K | 0.1 mi |
| RL Dream Training Moore | $793K | 0.1 mi |
| Sharky's Scuba Moore | $793K | 0.2 mi |
| The Station Moore | $793K | 0.3 mi |
| Genesis Dance Moore | $793K | 0.3 mi |
| Moore Parks and Recreation Moore | $793K | 0.3 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $640K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $269K |
| Estimate: the two combined (geometric mean) | $473K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $112K |
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 | $257K |
| Multiple for this size and industry | 2.3× |
| Value range | $135K – $352K |
| Revenue range | $311K – $539K |
| EBITDA range | $74K – $127K |
| Industry (NAICS) | Fitness and Recreational Sports Centers (713940) |
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, OK. 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
- BankingJPMorgan Chase Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| JPMorgan Chase Bank, National Association PPP 2020 | All 993 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $11K | 9 |
About Exile Holdings LLC
Exile Holdings LLC is a gyms & fitness company in Moore, Oklahoma. Its estimated annual revenue is about $473K, with roughly $112K of EBITDA. It has about 9 employees. Its estimated business value is $257K (likely range $135K–$352K).
Common questions
- Who owns Exile Holdings LLC?
- The owner of Exile Holdings 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 Exile Holdings LLC make?
- SeeBITDA estimates Exile Holdings LLC's annual revenue at about $473K (likely between $311K and $539K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Exile Holdings LLC worth?
- About $257K, roughly 2.3× its estimated EBITDA of $112K, typical for a gyms & fitness company its size. Likely range: $135K–$352K.
- How many employees does Exile Holdings LLC have?
- About 9, as reported on its PPP loan.