Ni's China One Inc
How we got $1.0M
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
▲ 18% 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 |
|---|---|---|
| NI'S CHINA ONE INC this business | $862K | — |
| Baymont By Wyndham Catoosa | $1.9M | 1.6 mi |
| Savannah's Country Hideaway Bed And Breakfast Catoosa | $1.9M | 1.8 mi |
| GREEN COUNTRY MOTEL INVESTMENT, LLC Catoosa · 23 employees | $4.4M | 1.9 mi |
| Homewood Suites by Hilton Tulsa Catoosa Catoosa | $1.9M | 1.9 mi |
| Hampton Inn & Suites Tulsa Catoosa | $1.9M | 1.9 mi |
| ROGERS COUNTY HOSPITALITY, LLC Catoosa · 33 employees | $5.4M | 1.9 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $441K |
| Estimate: the two combined (geometric mean) | $862K |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $263K |
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 | $1.0M |
| Multiple for this size and industry | 3.9× |
| Value range | $539K – $1.4M |
| Revenue range | $567K – $983K |
| EBITDA range | $173K – $299K |
| Industry (NAICS) | All Other Traveler Accommodation (721199) |
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: US Economic Census 2022. 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
- BankingCross River 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 Roles are as stated there and may be out of date.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
| Cross River Bank PPP 2020 | All 589 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 6/28/2020 | first | $11K | 4 |
About Ni's China One Inc
Ni's China One Inc is a hotels & motels company in Catoosa, Oklahoma. Its estimated annual revenue is about $862K, with roughly $263K of EBITDA. It has about 4 employees. Its estimated business value is $1.0M (likely range $539K–$1.4M).
Common questions
- Who owns Ni's China One Inc?
- The owner of Ni's China One 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 Ni's China One Inc make?
- SeeBITDA estimates Ni's China One Inc's annual revenue at about $862K (likely between $567K and $983K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ni's China One Inc worth?
- About $1.0M, roughly 3.9× its estimated EBITDA of $263K, typical for a hotels & motels company its size. Likely range: $539K–$1.4M.
- How many employees does Ni's China One Inc have?
- About 4, as reported on its PPP loan.