Jrsn Capital Inc
How we got $1.5M
Based on its 45 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 |
|---|---|---|
| JRSN CAPITAL INC this business | $4.3M | — |
| LGL DELIVERY INC Edmond | $1.3M | 6.2 mi |
| CENTRALNUTRITIONEDMOND Guthrie · 1 employees | $269K | 8.4 mi |
| SUNSET COURIER INC Oklahoma City · 15 employees | $1.7M | 8.8 mi |
| COURTESY TRANSPORT LLC Oklahoma City | $4.4M | 10.2 mi |
| THE GARY COLVIN CO., INC Oklahoma City · 9 employees | $1.6M | 11.3 mi |
| FOOD BUSINESS Midwest City · 1 employees | $201K | 18.5 mi |
The full calculation
| Employees reported to the SBA | 45 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.4M |
| Estimate: the two combined (geometric mean) | $4.3M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $462K |
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 | $1.5M |
| Multiple for this size and industry | 3.2× |
| Value range | $778K – $2.0M |
| Revenue range | $2.8M – $4.9M |
| EBITDA range | $304K – $527K |
| Industry (NAICS) | Local Messengers and Local Delivery (492210) |
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
- BankingFirst Liberty 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 Roles are as stated there and may be out of date.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
| First Liberty Bank PPP 2020 | All 382 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $245K | 45 |
About Jrsn Capital Inc
Jrsn Capital Inc is a local messengers and local delivery company in Edmond, Oklahoma. Its estimated annual revenue is about $4.3M, with roughly $462K of EBITDA. It has about 45 employees. Its estimated business value is $1.5M (likely range $778K–$2.0M).
Common questions
- Who owns Jrsn Capital Inc?
- The owner of Jrsn Capital Inc 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 Jrsn Capital Inc make?
- SeeBITDA estimates Jrsn Capital Inc's annual revenue at about $4.3M (likely between $2.8M and $4.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Jrsn Capital Inc worth?
- About $1.5M, roughly 3.2× its estimated EBITDA of $462K, typical for a local messengers and local delivery company its size. Likely range: $778K–$2.0M.
- How many employees does Jrsn Capital Inc have?
- About 45, as reported on its PPP loan.