Muse Intimates LLC
How we got $371K
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 15 years (since 2011)
From public records and the company's website, not a statement that it's for sale.
What they do
Muse Intimates is a lingerie store in Tulsa, Oklahoma offering expert bra fittings, lingerie, sleepwear, loungewear, and accessories, including post-mastectomy care.
From the company's website. Industry: Retail Trade.
Customers & suppliers
Suppliers & brands
- MeMoi · brand it sells or installs
- The Cat's Pajamas · brand it sells or installs
- Softies · brand it sells or installs
- Rya Collection · brand it sells or installs
- Aspen Dream · brand it sells or installs
- Oh La La Cheri · brand it sells or installs
- NuBra · brand it sells or installs
- Braza · brand it sells or installs
- Commando · brand it sells or installs
- B-6 · brand it sells or installs
Estimated value over time
▲ 17% 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 |
|---|---|---|
| MUSE INTIMATES LLC this business | $2.0M | — |
| YOAKLEY AND ASSOCIATES LLC Tulsa · 12 employees | $4.7M | 0.6 mi |
| THE SPEXTON STORE, LLC Tulsa · 3 employees | $2.0M | 0.7 mi |
| TULSA MIDTOWN EMBROIDERY Tulsa · 1 employees | $881K | 1.1 mi |
| GYPSY CORN COMPANY LLC Tulsa · 1 employees | $742K | 1.1 mi |
| AR WORKSHOP TULSA LLC Tulsa · 7 employees | $3.4M | 1.2 mi |
| ABERSON PROPERTIES INC. Tulsa · 1 employees | $957K | 1.4 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $2.0M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $185K |
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 | $371K |
| Multiple for this size and industry | 2× |
| Value range | $195K – $507K |
| Revenue range | $1.3M – $2.3M |
| EBITDA range | $122K – $211K |
| Industry (NAICS) | Retail Trade (453998) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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: approximate sector default. 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
- BankingTriad Bank, National Association, Grand 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
| Grand Bank PPP 2021 | All 407 borrowers → |
| Triad Bank, National Association PPP 2020 | All 138 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $17K | 7 |
| 3/20/2021 | second | $22K | 7 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Muse Intimates LLC
Muse Intimates LLC is a retail trade company in Tulsa, Oklahoma, in business since 2011. Its estimated annual revenue is about $2.0M, with roughly $185K of EBITDA. It has about 7 employees. Its estimated business value is $371K (likely range $195K–$507K).
Common questions
- Who owns Muse Intimates LLC?
- The owner of Muse Intimates 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 Muse Intimates LLC make?
- SeeBITDA estimates Muse Intimates LLC's annual revenue at about $2.0M (likely between $1.3M and $2.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Muse Intimates LLC worth?
- About $371K, roughly 2× its estimated EBITDA of $185K, typical for a retail trade company its size. Likely range: $195K–$507K.
- How many employees does Muse Intimates LLC have?
- About 7, as reported on its PPP loan.
- When was Muse Intimates LLC founded?
- Muse Intimates LLC has been in business since 2011.