Local Flavor LLC
How we got $61K
Based on its 2 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 |
|---|---|---|
| LOCAL FLAVOR LLC this business | $264K | — |
| The Grazin Table On Franklin Haskell | $1.7M | 0.0 mi |
| chets dairy freeze (haskell) Haskell | $1.7M | 0.1 mi |
| HASKELL DRIVE IN HASKELL LLC Haskell · 16 employees | $1.7M | 0.3 mi |
| El Jalapeno Haskell | $1.7M | 0.3 mi |
| Screamin' Sweets Haskell | $1.7M | 0.4 mi |
| Subway Haskell | $1.7M | 0.5 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $276K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $194K |
| Estimate: the two combined (geometric mean) | $264K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $34K |
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 | $61K |
| Multiple for this size and industry | 1.8× |
| Value range | $32K – $83K |
| Revenue range | $174K – $301K |
| EBITDA range | $22K – $39K |
| 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
People & advisors
Advisors
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $5K | 2 |
About Local Flavor LLC
Local Flavor LLC is a restaurants company in Haskell, Oklahoma. Its estimated annual revenue is about $264K, with roughly $34K of EBITDA. It has about 2 employees. Its estimated business value is $61K (likely range $32K–$83K).
Common questions
- Who owns Local Flavor LLC?
- The owner of Local Flavor 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 Local Flavor LLC make?
- SeeBITDA estimates Local Flavor LLC's annual revenue at about $264K (likely between $174K and $301K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Local Flavor LLC worth?
- About $61K, roughly 1.8× its estimated EBITDA of $34K, typical for a restaurants company its size. Likely range: $32K–$83K.
- How many employees does Local Flavor LLC have?
- About 2, as reported on its PPP loan.