Juniper Stone LLC
How we got $143K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 42% 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.
What we know
What they do
Juniper Stone Salon & Boutique is a full-service salon with a curated boutique in Newcastle, OK, offering hair services and hand-selected clothing, accessories, and gifts.
From the company's website. Industry: Hair & beauty salons.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| JUNIPER STONE LLC this business | $297K | — |
| Addi’s Calm & Co Studio Newcastle | $436K | 0.0 mi |
| Hair by Shelby Mena Newcastle | $436K | 0.0 mi |
| Mia Nails & Spa Newcastle | $436K | 0.0 mi |
| Boot Shop Newcastle | $436K | 0.9 mi |
| Bryan's Barber Shop Newcastle | $436K | 1.0 mi |
| Sagebrush Esthetics & Salon Newcastle | $436K | 1.0 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $247K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $274K |
| Estimate: the two combined (geometric mean) | $297K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $68K |
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 | $143K |
| Multiple for this size and industry | 2.1× |
| Value range | $75K – $196K |
| Revenue range | $195K – $338K |
| EBITDA range | $45K – $78K |
| Industry (NAICS) | Beauty Salons (812112) |
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
- BankingKirkpatrick 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 Roles are as stated there and may be out of date.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
| Kirkpatrick Bank PPP 2020 | All 258 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $11K | 2 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Juniper Stone LLC
Juniper Stone LLC is a hair & beauty salons company in Newcastle, Oklahoma, in business since 2015. It is owned by Jamie Conner. Its estimated annual revenue is about $297K, with roughly $68K of EBITDA. It has about 2 employees. Its estimated business value is $143K (likely range $75K–$196K).
Common questions
- Who owns Juniper Stone LLC?
- Juniper Stone LLC is owned by Jamie Conner, according to public sources such as the company's website or filings.
- How much revenue does Juniper Stone LLC make?
- SeeBITDA estimates Juniper Stone LLC's annual revenue at about $297K (likely between $195K and $338K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Juniper Stone LLC worth?
- About $143K, roughly 2.1× its estimated EBITDA of $68K, typical for a hair & beauty salons company its size. Likely range: $75K–$196K.
- How many employees does Juniper Stone LLC have?
- About 2, as reported on its PPP loan.
- When was Juniper Stone LLC founded?
- Juniper Stone LLC has been in business since 2015.