How we got $147K
Based on its 5 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 20% since 2021Today'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 |
|---|---|---|
| KIM'S PHO LLC this business | $640K | — |
| Papa Johns Owasso | $1.7M | 0.0 mi |
| Merritt's Bakery Owasso | $1.7M | 0.0 mi |
| Billy Sims BBQ Owasso | $1.7M | 0.0 mi |
| OR Nutrition Owasso | $1.7M | 0.0 mi |
| Little Caesars Pizza Owasso | $1.7M | 0.1 mi |
| Mr. Zason Fresh Mexican Grill Owasso | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $572K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $550K |
| Estimate: the two combined (geometric mean) | $640K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $82K |
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 | $147K |
| Multiple for this size and industry | 1.8× |
| Value range | $78K – $202K |
| Revenue range | $421K – $729K |
| EBITDA range | $54K – $93K |
| 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
- BankingAmerican Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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 Bank and Trust Company PPP 2021 | All 117 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/19/2021 | first | $16K | 5 |
| 3/16/2021 | second | $22K | 5 |
About Kim's Pho LLC
Kim's Pho LLC is a restaurants company in Owasso, Oklahoma. Its estimated annual revenue is about $640K, with roughly $82K of EBITDA. It has about 5 employees. Its estimated business value is $147K (likely range $78K–$202K).
Common questions
- Who owns Kim's Pho LLC?
- The owner of Kim's Pho 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 Kim's Pho LLC make?
- SeeBITDA estimates Kim's Pho LLC's annual revenue at about $640K (likely between $421K and $729K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kim's Pho LLC worth?
- About $147K, roughly 1.8× its estimated EBITDA of $82K, typical for a restaurants company its size. Likely range: $78K–$202K.
- How many employees does Kim's Pho LLC have?
- About 5, as reported on its PPP loan.