Heart of the Forest LLC
How we got $312K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▼ 9% 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 |
|---|---|---|
| HEART OF THE FOREST LLC this business | $1.9M | — |
| CARPETS AND MORE TULSA LLC Tulsa · 1 employees | $408K | 2.2 mi |
| J LITTRELL LLC Tulsa · 2 employees | $1.1M | 2.8 mi |
| TCAE ENTERPRISES INC Tulsa · 8 employees | $3.6M | 2.9 mi |
| CARROLLS COMMERICAL FLOORING, INC. Tulsa | $4.0M | 3.2 mi |
| THE GOLDEN DOLPHIN, INC. Tulsa · 2 employees | $1.5M | 3.3 mi |
| TRACY'S RUFFLES INC. Tulsa · 4 employees | $2.8M | 3.7 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.9M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $156K |
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 | $312K |
| Multiple for this size and industry | 2× |
| Value range | $164K – $427K |
| Revenue range | $1.2M – $2.1M |
| EBITDA range | $103K – $178K |
| Industry (NAICS) | Retail Trade (442299) |
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
- BankingBank of America, 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 Roles are as stated there and may be out of date.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
| Bank of America, National Association PPP 2020 | All 1,034 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/2/2020 | first | $21K | 4 |
About Heart of the Forest LLC
Heart of the Forest LLC is a retail trade company in Tulsa, Oklahoma. Its estimated annual revenue is about $1.9M, with roughly $156K of EBITDA. It has about 4 employees. Its estimated business value is $312K (likely range $164K–$427K).
Common questions
- Who owns Heart of the Forest LLC?
- The owner of Heart of the Forest 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 Heart of the Forest LLC make?
- SeeBITDA estimates Heart of the Forest LLC's annual revenue at about $1.9M (likely between $1.2M and $2.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Heart of the Forest LLC worth?
- About $312K, roughly 2× its estimated EBITDA of $156K, typical for a retail trade company its size. Likely range: $164K–$427K.
- How many employees does Heart of the Forest LLC have?
- About 4, as reported on its PPP loan.