Flower Moxie, LLC
How we got $222K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| FLOWER MOXIE, LLC this business | $1.1M | — |
| NEW LEAF FLORAL, INC Oklahoma City · 24 employees | $5.8M | 0.6 mi |
| HOWARD BROTHERS FLORIST Oklahoma City · 5 employees | $901K | 1.5 mi |
| THE PLANT SHOPPE Oklahoma City · 4 employees | $1.1M | 2.3 mi |
| A DATE WITH IRIS Oklahoma City · 2 employees | $962K | 2.3 mi |
| FLORAL AND HARDY INC Oklahoma City · 3 employees | $1.1M | 2.4 mi |
| YOURS TRULY FLORAL DESIGN LLC Oklahoma City · 2 employees | $469K | 2.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $978K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $973K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $111K |
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 | $222K |
| Multiple for this size and industry | 2× |
| Value range | $117K – $304K |
| Revenue range | $732K – $1.3M |
| EBITDA range | $73K – $127K |
| Industry (NAICS) | Retail Trade (453110) |
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: approximate sector default. 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
- BankingMidFirst BankPPP / 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 Roles are as stated there and may be out of date.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
| MidFirst Bank PPP 2020, PPP 2021 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $23K | 4 |
| 1/26/2021 | second | $28K | 5 |
About Flower Moxie, LLC
Flower Moxie, LLC is a retail trade company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $111K of EBITDA. It has about 5 employees. Its estimated business value is $222K (likely range $117K–$304K).
Common questions
- Who owns Flower Moxie, LLC?
- The owner of Flower Moxie, 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 Flower Moxie, LLC make?
- SeeBITDA estimates Flower Moxie, LLC's annual revenue at about $1.1M (likely between $732K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Flower Moxie, LLC worth?
- About $222K, roughly 2× its estimated EBITDA of $111K, typical for a retail trade company its size. Likely range: $117K–$304K.
- How many employees does Flower Moxie, LLC have?
- About 5, as reported on its PPP loan.