How we got $1.5M
Based on its 73 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 20% 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 |
|---|---|---|
| OSAKA KDBT INC this business | $6.3M | — |
| OSAKA SUSHI KDBT, INC Tulsa · 74 employees | $6.3M | 0.0 mi |
| Slim Chickens Tulsa | $1.7M | 0.1 mi |
| Subway Broken Arrow | $1.7M | 0.1 mi |
| Sonic Drive In Broken Arrow | $1.7M | 0.2 mi |
| Paradise Donuts Broken Arrow | $1.7M | 0.3 mi |
| Marco's Pizza Broken Arrow | $1.7M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 73 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.3M |
| Estimate: the two combined (geometric mean) | $6.3M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $569K |
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 | $1.5M |
| Multiple for this size and industry | 2.6× |
| Value range | $778K – $2.0M |
| Revenue range | $4.1M – $7.2M |
| EBITDA range | $374K – $648K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingSecurity 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 Roles are as stated there and may be out of date.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
| Security Bank PPP 2021 | All 617 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/29/2021 | second | $345K | 73 |
About Osaka Kdbt Inc
Osaka Kdbt Inc is a restaurants company in Tulsa, Oklahoma. Its estimated annual revenue is about $6.3M, with roughly $569K of EBITDA. It has about 73 employees. Its estimated business value is $1.5M (likely range $778K–$2.0M).
Common questions
- Who owns Osaka Kdbt Inc?
- The owner of Osaka Kdbt 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 Osaka Kdbt Inc make?
- SeeBITDA estimates Osaka Kdbt Inc's annual revenue at about $6.3M (likely between $4.1M and $7.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Osaka Kdbt Inc worth?
- About $1.5M, roughly 2.6× its estimated EBITDA of $569K, typical for a restaurants company its size. Likely range: $778K–$2.0M.
- How many employees does Osaka Kdbt Inc have?
- About 73, as reported on its PPP loan.