Mack's Final Frontier, LLC
How we got $479K
Based on its 19 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 |
|---|---|---|
| MACK'S FINAL FRONTIER, LLC this business | $1.3M | — |
| MACKS FINAL FRONTIER LLC Guthrie · 19 employees | $1.3M | 0.0 mi |
| JR. JAYS ACADEMY LLC Guthrie · 7 employees | $366K | 2.1 mi |
| CAMELOT CHILD DEVELOPMENT CENTER - DEER CREEK, LLC Guthrie · 43 employees | $3.1M | 2.6 mi |
| Best Nest Daycare Guthrie | $778K | 4.0 mi |
| CORJUL, INC. Edmond · 28 employees | $2.0M | 10.1 mi |
| Kiddie Academy of Edmond Edmond | $2.0M | 10.5 mi |
The full calculation
| Employees reported to the SBA | 19 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $1.3M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $192K |
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 | $479K |
| Multiple for this size and industry | 2.5× |
| Value range | $252K – $656K |
| Revenue range | $872K – $1.5M |
| EBITDA range | $126K – $219K |
| Industry (NAICS) | Child Care Services (624410) |
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
- BankingRegent 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 Roles are as stated there and may be out of date.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
| Regent Bank PPP 2020 | All 726 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $71K | 19 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Mack's Final Frontier, LLC
Mack's Final Frontier, LLC is a child care company in Guthrie, Oklahoma, in business since 2023. Its estimated annual revenue is about $1.3M, with roughly $192K of EBITDA. It has about 19 employees. Its estimated business value is $479K (likely range $252K–$656K).
Common questions
- Who owns Mack's Final Frontier, LLC?
- The owner of Mack's Final Frontier, 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 Mack's Final Frontier, LLC make?
- SeeBITDA estimates Mack's Final Frontier, LLC's annual revenue at about $1.3M (likely between $872K and $1.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mack's Final Frontier, LLC worth?
- About $479K, roughly 2.5× its estimated EBITDA of $192K, typical for a child care company its size. Likely range: $252K–$656K.
- How many employees does Mack's Final Frontier, LLC have?
- About 19, as reported on its PPP loan.
- When was Mack's Final Frontier, LLC founded?
- Mack's Final Frontier, LLC has been in business since 2023.