Off Main T-Shirt Co LLC
How we got $173K
Based on its 2 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 |
|---|---|---|
| OFF MAIN T-SHIRT CO LLC this business | $703K | — |
| DIVINE 116 LLC Ada · 4 employees | $2.6M | 0.1 mi |
| RENEWABLE WHOLESALE LLC Ada · 7 employees | $1.8M | 1.6 mi |
| CHRISTY MORRIS Stratford · 1 employees | $776K | 17.4 mi |
| KJ MORTON LLC Stratford · 18 employees | $6.3M | 18.1 mi |
| PAMPER ME BOUTIQUE LLC Sulphur · 2 employees | $733K | 24.6 mi |
| THIRD AND BROADWAY, LLC Sulphur · 3 employees | $1.5M | 24.7 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $914K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $416K |
| Estimate: the two combined (geometric mean) | $703K |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $86K |
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 | $173K |
| Multiple for this size and industry | 2× |
| Value range | $91K – $236K |
| Revenue range | $462K – $801K |
| EBITDA range | $57K – $99K |
| Industry (NAICS) | Retail Trade (448190) |
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
History & advisors
Advisors
- BankingBMO Bank National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BMO Bank National Association PPP 2020 | All 119 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 | $6K | 2 |
About Off Main T-Shirt Co LLC
Off Main T-Shirt Co LLC is a retail trade company in Ada, Oklahoma. Its estimated annual revenue is about $703K, with roughly $86K of EBITDA. It has about 2 employees. Its estimated business value is $173K (likely range $91K–$236K).
Common questions
- Who owns Off Main T-Shirt Co LLC?
- The owner of Off Main T-Shirt Co 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 Off Main T-Shirt Co LLC make?
- SeeBITDA estimates Off Main T-Shirt Co LLC's annual revenue at about $703K (likely between $462K and $801K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Off Main T-Shirt Co LLC worth?
- About $173K, roughly 2× its estimated EBITDA of $86K, typical for a retail trade company its size. Likely range: $91K–$236K.
- How many employees does Off Main T-Shirt Co LLC have?
- About 2, as reported on its PPP loan.