Patriot Cafe LLC
How we got $325K
Based on its 18 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| PATRIOT CAFE LLC this business | $1.8M | — |
| Arby's Sapulpa | $1.7M | 0.1 mi |
| Chang Thai Sapulpa | $1.7M | 0.1 mi |
| Sonic Drive In Sapulpa | $1.7M | 0.1 mi |
| Pablo's Mexican Restaurant Sapulpa | $1.7M | 0.1 mi |
| Church's Texas Chicken Sapulpa | $1.7M | 0.1 mi |
| Mark's Snack Shack Sapulpa | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $1.8M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $181K |
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 | $325K |
| Multiple for this size and industry | 1.8× |
| Value range | $171K – $445K |
| Revenue range | $1.2M – $2.1M |
| EBITDA range | $119K – $206K |
| 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
- BankingFirst United 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020, PPP 2021 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $59K | 18 |
| 2/9/2021 | second | $83K | 16 |
About Patriot Cafe LLC
Patriot Cafe LLC is a restaurants company in Sapulpa, Oklahoma. Its estimated annual revenue is about $1.8M, with roughly $181K of EBITDA. It has about 18 employees. Its estimated business value is $325K (likely range $171K–$445K).
Common questions
- Who owns Patriot Cafe LLC?
- The owner of Patriot Cafe 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 Patriot Cafe LLC make?
- SeeBITDA estimates Patriot Cafe LLC's annual revenue at about $1.8M (likely between $1.2M and $2.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Patriot Cafe LLC worth?
- About $325K, roughly 1.8× its estimated EBITDA of $181K, typical for a restaurants company its size. Likely range: $171K–$445K.
- How many employees does Patriot Cafe LLC have?
- About 18, as reported on its PPP loan.