Johnson's Stepping Stone Cafe LLC
How we got $233K
Based on its 12 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 20% since 2021Today'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 |
|---|---|---|
| JOHNSON'S STEPPING STONE CAFE LLC this business | $1.2M | — |
| The Bixby Ice Cream Company Bixby | $1.7M | 0.0 mi |
| 1907 Cantina Bixby | $1.7M | 0.0 mi |
| Copper Key Coffeehouse Bixby | $1.7M | 0.0 mi |
| Border Hoppers Grill Bixby | $1.7M | 0.0 mi |
| My Girl Bakeshop Bixby | $1.7M | 0.1 mi |
| Scott's Hamburgers Bixby | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $130K |
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 | $233K |
| Multiple for this size and industry | 1.8× |
| Value range | $123K – $319K |
| Revenue range | $781K – $1.4M |
| EBITDA range | $85K – $148K |
| 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
- BankingMabrey 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 Roles are as stated there and may be out of date.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
| Mabrey Bank PPP 2021 | All 851 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/6/2021 | first | $38K | 12 |
About Johnson's Stepping Stone Cafe LLC
Johnson's Stepping Stone Cafe LLC is a restaurants company in Bixby, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $130K of EBITDA. It has about 12 employees. Its estimated business value is $233K (likely range $123K–$319K).
Common questions
- Who owns Johnson's Stepping Stone Cafe LLC?
- The owner of Johnson's Stepping Stone Cafe 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 Johnson's Stepping Stone Cafe LLC make?
- SeeBITDA estimates Johnson's Stepping Stone Cafe LLC's annual revenue at about $1.2M (likely between $781K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Johnson's Stepping Stone Cafe LLC worth?
- About $233K, roughly 1.8× its estimated EBITDA of $130K, typical for a restaurants company its size. Likely range: $123K–$319K.
- How many employees does Johnson's Stepping Stone Cafe LLC have?
- About 12, as reported on its PPP loan.