Mistry LLC
How we got $2.5M
Based on its 13 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 14% 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 |
|---|---|---|
| MISTRY LLC this business | $1.9M | — |
| Motel 6 Oklahoma City | $1.9M | 0.0 mi |
| Super 8 Midwest City Oklahoma City | $1.9M | 0.0 mi |
| Super 8 by Wyndham Midwest City OK Midwest City | $1.9M | 0.0 mi |
| Hawthorn Suites by Wyndham Midwest City Tinker AFB Midwest City | $1.9M | 0.4 mi |
| MIDWEST HOSPITALITY LLC Oklahoma City · 24 employees | $3.0M | 0.4 mi |
| K.A.R.S.INVESTMENTS LLC Oklahoma City · 23 employees | $4.1M | 0.4 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $1.9M |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $520K |
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 | $2.5M |
| Multiple for this size and industry | 4.9× |
| Value range | $1.3M – $3.5M |
| Revenue range | $1.2M – $2.2M |
| EBITDA range | $342K – $593K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingThe Citizens Bank of EdmondPPP / 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 Roles are as stated there and may be out of date.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
| The Citizens Bank of Edmond PPP 2020 | All 502 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $42K | 13 |
About Mistry LLC
Mistry LLC is a hotels & motels company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $1.9M, with roughly $520K of EBITDA. It has about 13 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.5M).
Common questions
- Who owns Mistry LLC?
- The owner of Mistry 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 Mistry LLC make?
- SeeBITDA estimates Mistry LLC's annual revenue at about $1.9M (likely between $1.2M and $2.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mistry LLC worth?
- About $2.5M, roughly 4.9× its estimated EBITDA of $520K, typical for a hotels & motels company its size. Likely range: $1.3M–$3.5M.
- How many employees does Mistry LLC have?
- About 13, as reported on its PPP loan.