Phamily Fun & Fitness LLC
How we got $196K
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Phamily Fun & Fitness is an indoor family obstacle course gym in Edmond, Oklahoma that welcomes both adults and kids to fitness and fun together.
From the company's website. Industry: Gyms & fitness.
Estimated value over time
▲ 23% 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 |
|---|---|---|
| PHAMILY FUN & FITNESS LLC this business | $360K | — |
| Travis Garza Fat Loss Camp Edmond Edmond | $793K | 0.0 mi |
| Glo Natural LLC Edmond | $793K | 0.1 mi |
| 3rd Street Yoga Edmond | $793K | 0.2 mi |
| Wise Training and Fitness Edmond | $793K | 0.3 mi |
| RACHEL LAWRENCE MOR Edmond · 1 employees | $127K | 0.3 mi |
| 10GYM Edmond | $793K | 0.4 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $498K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $200K |
| Estimate: the two combined (geometric mean) | $360K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $85K |
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 | $196K |
| Multiple for this size and industry | 2.3× |
| Value range | $103K – $268K |
| Revenue range | $237K – $410K |
| EBITDA range | $56K – $97K |
| Industry (NAICS) | Fitness and Recreational Sports Centers (713940) |
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, 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
- BankingFidelity 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
| Fidelity Bank, National Association PPP 2020, PPP 2021 | All 161 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $8K | 6 |
| 3/9/2021 | second | $10K | 7 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Phamily Fun & Fitness LLC
Phamily Fun & Fitness LLC is a gyms & fitness company in Edmond, Oklahoma, in business since 2016. It is owned by Dominic Pham. Its estimated annual revenue is about $360K, with roughly $85K of EBITDA. It has about 7 employees. Its estimated business value is $196K (likely range $103K–$268K).
Common questions
- Who owns Phamily Fun & Fitness LLC?
- Phamily Fun & Fitness LLC is owned by Dominic Pham, according to public sources such as the company's website or filings.
- How much revenue does Phamily Fun & Fitness LLC make?
- SeeBITDA estimates Phamily Fun & Fitness LLC's annual revenue at about $360K (likely between $237K and $410K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Phamily Fun & Fitness LLC worth?
- About $196K, roughly 2.3× its estimated EBITDA of $85K, typical for a gyms & fitness company its size. Likely range: $103K–$268K.
- How many employees does Phamily Fun & Fitness LLC have?
- About 7, as reported on its PPP loan.
- When was Phamily Fun & Fitness LLC founded?
- Phamily Fun & Fitness LLC has been in business since 2016.