Pawnee Travel Plaza Casino
How we got $15.0M
Based on its 74 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▼ 3% 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 |
|---|---|---|
| PAWNEE TRAVEL PLAZA CASINO this business | $22.0M | — |
| Pawnee Nation Trading Post & Casino (StoneWolf Casino Pawnee) Pawnee | $23.4M | 0.1 mi |
| StoneWolf Casino Pawnee | $46.8M | 8.0 mi |
| Tee Pee Casino (StoneWolf Casino Yale) Yale | $23.4M | 17.3 mi |
| 7 Clans Gasino Red Rock | $23.4M | 18.5 mi |
| FIRST COUNCIL CASINO - PERRY Red Rock · 378 employees | $148.6M | 19.1 mi |
| OTOE MISSOURIA DEVELOPMENT AUTHORITY Red Rock · 119 employees | $43.8M | 19.1 mi |
The full calculation
| Employees reported to the SBA | 74 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $17.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $21.5M |
| Estimate: the two combined (geometric mean) | $22.0M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $3.0M |
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 | $15.0M |
| Multiple for this size and industry | 5× |
| Value range | $7.9M – $20.5M |
| Revenue range | $14.5M – $25.1M |
| EBITDA range | $2.0M – $3.4M |
| Industry (NAICS) | Casinos (except Casino Hotels) (713210) |
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
People & advisors
Advisors
- BankingFirst Secure Community 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 Roles are as stated there and may be out of date.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
| First Secure Community Bank PPP 2020, PPP 2021 | All 3 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $527K | 74 |
| 2/20/2021 | second | $527K | 48 |
About Pawnee Travel Plaza Casino
Pawnee Travel Plaza Casino is a casinos (except casino hotels) company in Pawnee, Oklahoma. Its estimated annual revenue is about $22.0M, with roughly $3.0M of EBITDA. It has about 74 employees. Its estimated business value is $15.0M (likely range $7.9M–$20.5M).
Common questions
- Who owns Pawnee Travel Plaza Casino?
- The owner of Pawnee Travel Plaza Casino 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 Pawnee Travel Plaza Casino make?
- SeeBITDA estimates Pawnee Travel Plaza Casino's annual revenue at about $22.0M (likely between $14.5M and $25.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pawnee Travel Plaza Casino worth?
- About $15.0M, roughly 5× its estimated EBITDA of $3.0M, typical for a casinos (except casino hotels) company its size. Likely range: $7.9M–$20.5M.
- How many employees does Pawnee Travel Plaza Casino have?
- About 74, as reported on its PPP loan.