Kelly's Country Cooking, Inc.
How we got $209K
Based on its 17 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 |
|---|---|---|
| KELLY'S COUNTRY COOKING, INC. this business | $1.1M | — |
| Union Street Cafe Tulsa | $1.7M | 0.0 mi |
| Sonic Drive In Tulsa | $1.7M | 0.0 mi |
| 918 Maples Food Truck Tulsa | $1.7M | 0.1 mi |
| KFC Tulsa | $1.7M | 0.1 mi |
| Mazzio's Pizza & Wings Tulsa | $1.7M | 0.2 mi |
| Linda-Mar Drive In Tulsa | $1.7M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 17 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $566K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $116K |
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 | $209K |
| Multiple for this size and industry | 1.8× |
| Value range | $110K – $286K |
| Revenue range | $698K – $1.2M |
| EBITDA range | $76K – $132K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
People & advisors
Advisors
- BankingAmerican Heritage 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 Roles are as stated there and may be out of date.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
| American Heritage Bank PPP 2020 | All 446 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 | $21K | 17 |
About Kelly's Country Cooking, Inc.
Kelly's Country Cooking, Inc. is a restaurants company in Tulsa, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $116K of EBITDA. It has about 17 employees. Its estimated business value is $209K (likely range $110K–$286K).
Common questions
- Who owns Kelly's Country Cooking, Inc.?
- The owner of Kelly's Country Cooking, 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 Kelly's Country Cooking, Inc. make?
- SeeBITDA estimates Kelly's Country Cooking, Inc.'s annual revenue at about $1.1M (likely between $698K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kelly's Country Cooking, Inc. worth?
- About $209K, roughly 1.8× its estimated EBITDA of $116K, typical for a restaurants company its size. Likely range: $110K–$286K.
- How many employees does Kelly's Country Cooking, Inc. have?
- About 17, as reported on its PPP loan.