Miss Shellys School of Dance Inc
How we got $460K
Based on its 11 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 30% 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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MISS SHELLYS SCHOOL OF DANCE INC this business | $851K | — |
| TULSA BJJ LLC Bixby · 1 employees | $188K | 0.5 mi |
| TADPOLE SWIM SCHOOL CORP. Tulsa · 5 employees | $605K | 1.0 mi |
| H2O SPORTS RENTAL LLC Tulsa · 6 employees | $499K | 1.2 mi |
| BIXBY SWIM CLUB Bixby · 2 employees | $272K | 1.3 mi |
| VALLIE LOCH GLACIER FAMILY ATHLETICS LLC Bixby · 2 employees | $346K | 1.7 mi |
| FAMIAM TULSA CORP Tulsa · 4 employees | $864K | 1.8 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $669K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $832K |
| Estimate: the two combined (geometric mean) | $851K |
| EBITDA margin (industry, adjusted for size) | 21% |
| EBITDA = revenue × margin | $177K |
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 | $460K |
| Multiple for this size and industry | 2.6× |
| Value range | $242K – $630K |
| Revenue range | $560K – $970K |
| EBITDA range | $116K – $202K |
| Industry (NAICS) | Fine Arts Schools (611610) |
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 Roles are as stated there and may be out of date.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 2021 | 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 |
|---|---|---|---|
| 1/23/2021 | second | $31K | 11 |
About Miss Shellys School of Dance Inc
Miss Shellys School of Dance Inc is a fine arts schools company in Bixby, Oklahoma. Its estimated annual revenue is about $851K, with roughly $177K of EBITDA. It has about 11 employees. Its estimated business value is $460K (likely range $242K–$630K).
Common questions
- Who owns Miss Shellys School of Dance Inc?
- The owner of Miss Shellys School of Dance Inc 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 Miss Shellys School of Dance Inc make?
- SeeBITDA estimates Miss Shellys School of Dance Inc's annual revenue at about $851K (likely between $560K and $970K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Miss Shellys School of Dance Inc worth?
- About $460K, roughly 2.6× its estimated EBITDA of $177K, typical for a fine arts schools company its size. Likely range: $242K–$630K.
- How many employees does Miss Shellys School of Dance Inc have?
- About 11, as reported on its PPP loan.