How we got $407K
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
▲ 51% 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 |
|---|---|---|
| NHA AND AN, LLC this business | $986K | — |
| Hair By Alli Depperschmidt Stillwater | $440K | 0.0 mi |
| Riot Hair Studio LLC Stillwater | $440K | 0.0 mi |
| Addie Artistry Stillwater | $440K | 0.0 mi |
| Da-vi Nails Stillwater | $440K | 0.5 mi |
| SEAN-ABI LLC Stillwater · 2 employees | $468K | 0.5 mi |
| SmartStyle Stillwater | $440K | 0.6 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $894K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $838K |
| Estimate: the two combined (geometric mean) | $986K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $194K |
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 | $407K |
| Multiple for this size and industry | 2.1× |
| Value range | $214K – $557K |
| Revenue range | $649K – $1.1M |
| EBITDA range | $127K – $221K |
| Industry (NAICS) | Nail salons (812113) |
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
- BankingExchange Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Exchange Bank and Trust Company PPP 2020, PPP 2021 | All 217 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/30/2020 | first | $19K | 4 |
| 4/29/2021 | second | $16K | 4 |
About Nha and An, LLC
Nha and An, LLC is a hair & beauty salons company in Stillwater, Oklahoma. Its estimated annual revenue is about $986K, with roughly $194K of EBITDA. It has about 4 employees. Its estimated business value is $407K (likely range $214K–$557K).
Common questions
- Who owns Nha and An, LLC?
- The owner of Nha and An, 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 Nha and An, LLC make?
- SeeBITDA estimates Nha and An, LLC's annual revenue at about $986K (likely between $649K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Nha and An, LLC worth?
- About $407K, roughly 2.1× its estimated EBITDA of $194K, typical for a hair & beauty salons company its size. Likely range: $214K–$557K.
- How many employees does Nha and An, LLC have?
- About 4, as reported on its PPP loan.