Juicy's Vapor Lounge
How we got $4.8M
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
▲ 17% 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 |
|---|---|---|
| JUICY'S VAPOR LOUNGE this business | $19.8M | — |
| ZK ENTERPRISE INC. Ponca City · 15 employees | $6.6M | 0.0 mi |
| SOFTWATER SERVICES INCORPORATED Ponca City · 34 employees | $17.4M | 3.4 mi |
| TRAVIS MEGEE Ponca City · 1 employees | $732K | 3.9 mi |
| SOFTWATER SERVICE, INC. Ponca City | $2.6M | 6.1 mi |
| KYRKERBY INC. Ponca City · 20 employees | $7.0M | 6.7 mi |
| MIKE & AMY SMITH LLC Fairfax · 2 employees | $1.3M | 24.1 mi |
The full calculation
| Employees reported to the SBA | 45 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $21.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $14.1M |
| Estimate: the two combined (geometric mean) | $19.8M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $1.3M |
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 | $4.8M |
| Multiple for this size and industry | 3.6× |
| Value range | $2.5M – $6.6M |
| Revenue range | $13.0M – $22.5M |
| EBITDA range | $879K – $1.5M |
| Industry (NAICS) | Retail Trade (453998) |
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: approximate sector default. 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
- BankingThe State Exchange 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 Roles are as stated there and may be out of date.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
| The State Exchange Bank PPP 2020, PPP 2021 | All 52 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $219K | 45 |
| 4/1/2021 | second | $219K | 31 |
5 locations
| 4372 N. PLEASANT VIEW RD | Ponca City | This listing |
| 16309 N Santa Fe Ave | Edmond | View |
| 1601 S Van Buren St Ste B | Enid | View |
| 611 S Monroe St | Enid | View |
| 211 S Perkins Rd | Stillwater | View |
Revenue, profit and value are for the whole company.
About Juicy's Vapor Lounge
Juicy's Vapor Lounge is a retail trade company in Ponca City, Oklahoma. Its estimated annual revenue is about $19.8M, with roughly $1.3M of EBITDA. It has about 45 employees. Its estimated business value is $4.8M (likely range $2.5M–$6.6M). It has 5 locations.
Common questions
- Who owns Juicy's Vapor Lounge?
- The owner of Juicy's Vapor Lounge 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 Juicy's Vapor Lounge make?
- SeeBITDA estimates Juicy's Vapor Lounge's annual revenue at about $19.8M (likely between $13.0M and $22.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Juicy's Vapor Lounge worth?
- About $4.8M, roughly 3.6× its estimated EBITDA of $1.3M, typical for a retail trade company its size. Likely range: $2.5M–$6.6M.
- How many employees does Juicy's Vapor Lounge have?
- About 45, as reported on its PPP loan.