Mystical Illusions LLC
How we got $237K
Based on its 3 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 19 years (since 2007)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▲ 21% 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 |
|---|---|---|
| MYSTICAL ILLUSIONS LLC this business | $490K | — |
| Hairmantat2s Oklahoma City | $439K | 0.0 mi |
| Windsor Nail Salon Oklahoma City | $439K | 0.1 mi |
| ESTETICA NANCY LLC Oklahoma City · 1 employees | $127K | 0.1 mi |
| Deborah's SALON Oklahoma City | $439K | 0.1 mi |
| OKC Eyebrow Threading Oklahoma City | $439K | 0.1 mi |
| Keta's Salon Oklahoma City | $439K | 0.2 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $514K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $359K |
| Estimate: the two combined (geometric mean) | $490K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $113K |
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 | $237K |
| Multiple for this size and industry | 2.1× |
| Value range | $125K – $324K |
| Revenue range | $322K – $558K |
| EBITDA range | $74K – $128K |
| Industry (NAICS) | Other Personal Care Services (812199) |
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
- BankingFirst Fidelity 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 Roles are as stated there and may be out of date.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
| First Fidelity Bank PPP 2021 | All 940 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2021 | first | $10K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Mystical Illusions LLC
Mystical Illusions LLC is a hair & beauty salons company in Oklahoma City, Oklahoma, in business since 2007. Its estimated annual revenue is about $490K, with roughly $113K of EBITDA. It has about 3 employees. Its estimated business value is $237K (likely range $125K–$324K).
Common questions
- Who owns Mystical Illusions LLC?
- The owner of Mystical Illusions 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 Mystical Illusions LLC make?
- SeeBITDA estimates Mystical Illusions LLC's annual revenue at about $490K (likely between $322K and $558K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mystical Illusions LLC worth?
- About $237K, roughly 2.1× its estimated EBITDA of $113K, typical for a hair & beauty salons company its size. Likely range: $125K–$324K.
- How many employees does Mystical Illusions LLC have?
- About 3, as reported on its PPP loan.
- When was Mystical Illusions LLC founded?
- Mystical Illusions LLC has been in business since 2007.