Magasin Table Franchise, LLC
How we got $166K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 29% 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 |
|---|---|---|
| MAGASIN TABLE FRANCHISE, LLC this business | $846K | — |
| Hot Chopsticks Kitchen Oklahoma City | $1.7M | 0.0 mi |
| Prelude Coffee Roasters Oklahoma City | $1.7M | 0.0 mi |
| Nashbird Oklahoma City | $1.7M | 0.1 mi |
| Suite B OKC Oklahoma City | $1.7M | 0.1 mi |
| HOT CHICK, INC. Oklahoma City · 23 employees | $2.4M | 0.1 mi |
| Katiebug's Sips & Sweets Oklahoma City | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $583K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $944K |
| Estimate: the two combined (geometric mean) | $846K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $92K |
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 | $166K |
| Multiple for this size and industry | 1.8× |
| Value range | $87K – $227K |
| Revenue range | $556K – $964K |
| EBITDA range | $61K – $105K |
| Industry (NAICS) | Limited-Service Restaurants (722513) |
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 Roles are as stated there and may be out of date.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, PPP 2021 | 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 |
|---|---|---|---|
| 4/9/2020 | first | $21K | 3 |
| 1/28/2021 | second | $21K | 4 |
About Magasin Table Franchise, LLC
Magasin Table Franchise, LLC is a restaurants company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $846K, with roughly $92K of EBITDA. It has about 4 employees. Its estimated business value is $166K (likely range $87K–$227K).
Common questions
- Who owns Magasin Table Franchise, LLC?
- The owner of Magasin Table Franchise, 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 Magasin Table Franchise, LLC make?
- SeeBITDA estimates Magasin Table Franchise, LLC's annual revenue at about $846K (likely between $556K and $964K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Magasin Table Franchise, LLC worth?
- About $166K, roughly 1.8× its estimated EBITDA of $92K, typical for a restaurants company its size. Likely range: $87K–$227K.
- How many employees does Magasin Table Franchise, LLC have?
- About 4, as reported on its PPP loan.