Junction Cafe - Daylight Donuts LLC
How we got $200K
Based on its 11 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 |
|---|---|---|
| JUNCTION CAFE - DAYLIGHT DONUTS LLC this business | $1.0M | — |
| HEART & SOUL KITCHEN, LLC Kansas · 9 employees | $696K | 0.0 mi |
| Simple Simon's Pizza Kansas | $1.7M | 0.1 mi |
| Vinny’s Coffee Co. | $1.7M | 0.9 mi |
| Flint Ridge Restaurant Kansas | $1.7M | 1.3 mi |
| Green Gate Grill Twin Oaks | $1.7M | 3.8 mi |
| TWIN OAKS PETROLEUM LLC Twin Oaks · 4 employees | $711K | 3.9 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $991K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $801K |
| Estimate: the two combined (geometric mean) | $1.0M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $111K |
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 | $200K |
| Multiple for this size and industry | 1.8× |
| Value range | $105K – $273K |
| Revenue range | $668K – $1.2M |
| EBITDA range | $73K – $127K |
| 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
- BankingGrand Savings 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 Roles are as stated there and may be out of date.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
| Grand Savings Bank PPP 2020, PPP 2021 | All 196 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 | $30K | 10 |
| 1/28/2021 | second | $44K | 11 |
About Junction Cafe - Daylight Donuts LLC
Junction Cafe - Daylight Donuts LLC is a restaurants company in Kansas, Oklahoma. Its estimated annual revenue is about $1.0M, with roughly $111K of EBITDA. It has about 11 employees. Its estimated business value is $200K (likely range $105K–$273K).
Common questions
- Who owns Junction Cafe - Daylight Donuts LLC?
- The owner of Junction Cafe - Daylight Donuts 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 Junction Cafe - Daylight Donuts LLC make?
- SeeBITDA estimates Junction Cafe - Daylight Donuts LLC's annual revenue at about $1.0M (likely between $668K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Junction Cafe - Daylight Donuts LLC worth?
- About $200K, roughly 1.8× its estimated EBITDA of $111K, typical for a restaurants company its size. Likely range: $105K–$273K.
- How many employees does Junction Cafe - Daylight Donuts LLC have?
- About 11, as reported on its PPP loan.