How we got $618K
Based on its 34 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| LM WRAY, LLC this business | $3.0M | — |
| SALAD AT BRYANT SQUARE SHOPPING CENTER, LLC Edmond · 9 employees | $1.6M | 0.5 mi |
| HOT PIZZA INC. Edmond · 48 employees | $4.3M | 0.7 mi |
| SDI EDMOND WATERLOO ROAD A LIMITED PARTNERSHIP Edmond · 26 employees | $1.7M | 1.2 mi |
| Domino's Pizza Edmond | $1.7M | 1.6 mi |
| BROADWAY DONUTS LLC Edmond · 14 employees | $1.7M | 1.6 mi |
| Sonic Drive-In Edmond | $1.7M | 1.7 mi |
The full calculation
| Employees reported to the SBA | 34 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $3.0M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $294K |
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 | $618K |
| Multiple for this size and industry | 2.1× |
| Value range | $325K – $845K |
| Revenue range | $2.0M – $3.4M |
| EBITDA range | $193K – $335K |
| 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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $118K | 34 |
About Lm Wray, LLC
Lm Wray, LLC is a restaurants company in Edmond, Oklahoma. Its estimated annual revenue is about $3.0M, with roughly $294K of EBITDA. It has about 34 employees. Its estimated business value is $618K (likely range $325K–$845K).
Common questions
- Who owns Lm Wray, LLC?
- The owner of Lm Wray, 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 Lm Wray, LLC make?
- SeeBITDA estimates Lm Wray, LLC's annual revenue at about $3.0M (likely between $2.0M and $3.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Lm Wray, LLC worth?
- About $618K, roughly 2.1× its estimated EBITDA of $294K, typical for a restaurants company its size. Likely range: $325K–$845K.
- How many employees does Lm Wray, LLC have?
- About 34, as reported on its PPP loan.