Fuji Sushi & Hibachi, Inc.
How we got $1.3M
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 18% 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 |
|---|---|---|
| FUJI SUSHI & HIBACHI, INC. this business | $1.1M | — |
| JALA KRUPA, LLC Broken Arrow · 24 employees | $3.9M | 0.2 mi |
| LUCKY HOSPITALITY LLC Broken Arrow · 2 employees | $376K | 0.2 mi |
| La Quinta Inn & Suites Tulsa Broken Arrow Broken Arrow | $1.9M | 0.3 mi |
| Best Western Kenosha Inn Broken Arrow | $1.9M | 0.5 mi |
| Stoney Creek Hotel Broken Arrow | $1.9M | 0.8 mi |
| Holiday Inn Express & Suites Tulsa S Broken Arrow Hwy 51 by IHG Broken Arrow | $1.9M | 0.9 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $758K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $344K |
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 | 3.9× |
| Value range | $706K – $1.8M |
| Revenue range | $744K – $1.3M |
| EBITDA range | $226K – $392K |
| Industry (NAICS) | All Other Traveler Accommodation (721199) |
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
- BankingCross River 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 Roles are as stated there and may be out of date.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
| Cross River Bank PPP 2020 | All 589 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 7/7/2020 | first | $19K | 4 |
About Fuji Sushi & Hibachi, Inc.
Fuji Sushi & Hibachi, Inc. is a hotels & motels company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $344K of EBITDA. It has about 4 employees. Its estimated business value is $1.3M (likely range $706K–$1.8M).
Common questions
- Who owns Fuji Sushi & Hibachi, Inc.?
- The owner of Fuji Sushi & Hibachi, 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 Fuji Sushi & Hibachi, Inc. make?
- SeeBITDA estimates Fuji Sushi & Hibachi, Inc.'s annual revenue at about $1.1M (likely between $744K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Fuji Sushi & Hibachi, Inc. worth?
- About $1.3M, roughly 3.9× its estimated EBITDA of $344K, typical for a hotels & motels company its size. Likely range: $706K–$1.8M.
- How many employees does Fuji Sushi & Hibachi, Inc. have?
- About 4, as reported on its PPP loan.