Kel-Mar LLC
How we got $539K
Based on its 11 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 24% 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
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| KEL-MAR LLC this business | $2.2M | — |
| EGGINSTONS NO 2 LLC Edmond · 16 employees | $4.1M | 0.1 mi |
| NOURISHED ROOTS CO. LLC Edmond · 30 employees | $8.4M | 0.6 mi |
| ALJT, LLC Edmond · 1 employees | $670K | 0.7 mi |
| NACHO BUSINESS, EDMOND COVELL, LLC Edmond · 17 employees | $3.0M | 0.9 mi |
| SELECT OPERATIONS OF BROOMFIELD LLC Edmond · 28 employees | $9.2M | 1.1 mi |
| ELIZABETH D. WEINGART LLC Edmond · 1 employees | $392K | 1.2 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $2.2M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $215K |
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 | $539K |
| Multiple for this size and industry | 2.5× |
| Value range | $283K – $737K |
| Revenue range | $1.4M – $2.5M |
| EBITDA range | $142K – $246K |
| Industry (NAICS) | Unclassified (999990) |
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: 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
- BankingMidFirst 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 Roles are as stated there and may be out of date.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
| MidFirst Bank PPP 2020 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $38K | 11 |
About Kel-Mar LLC
Kel-Mar LLC is an unclassified company in Edmond, Oklahoma. Its estimated annual revenue is about $2.2M, with roughly $215K of EBITDA. It has about 11 employees. Its estimated business value is $539K (likely range $283K–$737K).
Common questions
- Who owns Kel-Mar LLC?
- The owner of Kel-Mar 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 Kel-Mar LLC make?
- SeeBITDA estimates Kel-Mar LLC's annual revenue at about $2.2M (likely between $1.4M and $2.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kel-Mar LLC worth?
- About $539K, roughly 2.5× its estimated EBITDA of $215K, typical for a unclassified company its size. Likely range: $283K–$737K.
- How many employees does Kel-Mar LLC have?
- About 11, as reported on its PPP loan.