Heartland Pub and Grill, LLC
How we got $338K
Based on its 27 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| HEARTLAND PUB AND GRILL, LLC this business | $1.9M | — |
| J&J Donuts Piedmont | $1.7M | 0.0 mi |
| Marco's Pizza Yukon | $1.7M | 0.1 mi |
| Old School Bagel Cafe Yukon | $1.7M | 0.1 mi |
| The Mix Nutrition OKC Yukon | $1.7M | 0.1 mi |
| Braum's Ice Cream & Dairy Store Yukon | $1.7M | 0.1 mi |
| Wendy's Yukon | $1.7M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 27 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.3M |
| Estimate: the two combined (geometric mean) | $1.9M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $188K |
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 | $338K |
| Multiple for this size and industry | 1.8× |
| Value range | $178K – $462K |
| Revenue range | $1.2M – $2.2M |
| EBITDA range | $123K – $214K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
History & advisors
Advisors
- BankingGreat Plains National 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 Roles are as stated there and may be out of date.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
| Great Plains National Bank PPP 2020, PPP 2021 | All 1,112 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 | $60K | 27 |
| 1/20/2021 | second | $85K | 27 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Heartland Pub and Grill, LLC
Heartland Pub and Grill, LLC is a restaurants company in Piedmont, Oklahoma, in business since 2021. Its estimated annual revenue is about $1.9M, with roughly $188K of EBITDA. It has about 27 employees. Its estimated business value is $338K (likely range $178K–$462K).
Common questions
- Who owns Heartland Pub and Grill, LLC?
- The owner of Heartland Pub and Grill, 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 Heartland Pub and Grill, LLC make?
- SeeBITDA estimates Heartland Pub and Grill, LLC's annual revenue at about $1.9M (likely between $1.2M and $2.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Heartland Pub and Grill, LLC worth?
- About $338K, roughly 1.8× its estimated EBITDA of $188K, typical for a restaurants company its size. Likely range: $178K–$462K.
- How many employees does Heartland Pub and Grill, LLC have?
- About 27, as reported on its PPP loan.
- When was Heartland Pub and Grill, LLC founded?
- Heartland Pub and Grill, LLC has been in business since 2021.