Illusive Company
How we got $499K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 39% 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 |
|---|---|---|
| ILLUSIVE COMPANY this business | $666K | — |
| Amazon Locker - Annuncia Oklahoma City | $1.7M | 0.1 mi |
| PRAXIS DEVELOPMENT, INC. Oklahoma City · 8 employees | $7.1M | 0.2 mi |
| SIGNATURE PLACE LLC AND DSF HOLDINGS LLC, AS TENANTS-IN-COMM Oklahoma City · 4 employees | $2.8M | 0.3 mi |
| BLH INVESTMENT PROPERTIES LLC Warr Acres · 1 employees | $590K | 0.4 mi |
| Amazon Locker - Nera Warr Acres | $1.7M | 0.8 mi |
| Moving Oklahoma Forward Oklahoma City | $1.7M | 0.9 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $986K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $346K |
| Estimate: the two combined (geometric mean) | $666K |
| EBITDA margin (industry, adjusted for size) | 37% |
| EBITDA = revenue × margin | $250K |
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 | $499K |
| Multiple for this size and industry | 2× |
| Value range | $263K – $683K |
| Revenue range | $438K – $760K |
| EBITDA range | $164K – $284K |
| Industry (NAICS) | Lessors of Residential Buildings and Dwellings (531110) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/30/2020 | first | $4K | 2 |
About Illusive Company
Illusive Company is a lessors of residential buildings and dwellings company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $666K, with roughly $250K of EBITDA. It has about 2 employees. Its estimated business value is $499K (likely range $263K–$683K).
Common questions
- Who owns Illusive Company?
- The owner of Illusive Company 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 Illusive Company make?
- SeeBITDA estimates Illusive Company's annual revenue at about $666K (likely between $438K and $760K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Illusive Company worth?
- About $499K, roughly 2× its estimated EBITDA of $250K, typical for a lessors of residential buildings and dwellings company its size. Likely range: $263K–$683K.
- How many employees does Illusive Company have?
- About 2, as reported on its PPP loan.