Imagine Academy LLC
How we got $37K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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 |
|---|---|---|
| IMAGINE ACADEMY LLC this business | $88K | — |
| Brilliant Beginnings Learning Center Edmond | $784K | 0.9 mi |
| West Edmond KinderCare Edmond | $784K | 0.9 mi |
| Little Knight's Daycare LLC Edmond | $784K | 1.3 mi |
| CARDINAL EDUCATION, LLC Edmond · 63 employees | $5.3M | 2.0 mi |
| TISHIYA JOHNSON Edmond · 1 employees | $95K | 2.0 mi |
| St Elijah Pre-K & Mom's Day Out Oklahoma City | $784K | 2.4 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $103K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $58K |
| Estimate: the two combined (geometric mean) | $88K |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $15K |
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 | $37K |
| Multiple for this size and industry | 2.5× |
| Value range | $20K – $51K |
| Revenue range | $58K – $101K |
| EBITDA range | $10K – $17K |
| Industry (NAICS) | Child Care Services (624410) |
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
People & advisors
Advisors
- BankingTrue Sky FCUPPP / 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 Roles are as stated there and may be out of date.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
| True Sky FCU PPP 2020 | All 149 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 | $3K | 1 |
About Imagine Academy LLC
Imagine Academy LLC is a child care company in Edmond, Oklahoma. Its estimated annual revenue is about $88K, with roughly $15K of EBITDA. It has about 1 employees. Its estimated business value is $37K (likely range $20K–$51K).
Common questions
- Who owns Imagine Academy LLC?
- The owner of Imagine Academy 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 Imagine Academy LLC make?
- SeeBITDA estimates Imagine Academy LLC's annual revenue at about $88K (likely between $58K and $101K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Imagine Academy LLC worth?
- About $37K, roughly 2.5× its estimated EBITDA of $15K, typical for a child care company its size. Likely range: $20K–$51K.
- How many employees does Imagine Academy LLC have?
- About 1, as reported on its PPP loan.