Hermosa East LLC
How we got $4.9M
Based on its 224 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 |
|---|---|---|
| HERMOSA EAST LLC this business | $20.7M | — |
| COACH'S BREWHOUSE LLC Norman · 22 employees | $1.8M | 0.0 mi |
| SCRATCH RESTAURANT LLC Norman · 40 employees | $3.9M | 0.0 mi |
| WINSTONS L.L.C. Norman · 25 employees | $3.2M | 0.0 mi |
| ZEPHYR PARTNERS LLC Norman · 77 employees | $8.3M | 0.0 mi |
| The Lokal Norman Norman | $1.7M | 0.0 mi |
| Tamashii Ramen House- Norman Norman | $1.7M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 224 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $19.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $16.6M |
| Estimate: the two combined (geometric mean) | $20.7M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $1.5M |
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 | $4.9M |
| Multiple for this size and industry | 3.2× |
| Value range | $2.6M – $6.7M |
| Revenue range | $13.6M – $23.6M |
| EBITDA range | $1.0M – $1.7M |
| 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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $743K | 224 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Hermosa East LLC
Hermosa East LLC is a restaurants company in Norman, Oklahoma. It is owned by Catherine Teague (Member). Its estimated annual revenue is about $20.7M, with roughly $1.5M of EBITDA. It has about 224 employees. Its estimated business value is $4.9M (likely range $2.6M–$6.7M).
Common questions
- Who owns Hermosa East LLC?
- Hermosa East LLC is owned by Catherine Teague (Member), according to public sources such as the company's website or filings.
- How much revenue does Hermosa East LLC make?
- SeeBITDA estimates Hermosa East LLC's annual revenue at about $20.7M (likely between $13.6M and $23.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Hermosa East LLC worth?
- About $4.9M, roughly 3.2× its estimated EBITDA of $1.5M, typical for a restaurants company its size. Likely range: $2.6M–$6.7M.
- How many employees does Hermosa East LLC have?
- About 224, as reported on its PPP loan.