Phantom K9 LLC
How we got $258K
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 25% 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 |
|---|---|---|
| PHANTOM K9 LLC this business | $677K | — |
| Huntleigh Inc Oklahoma City | $1.4M | 3.5 mi |
| OMEGA SECURITY SPECIALISTS INC. Oklahoma City · 17 employees | $1.3M | 3.5 mi |
| ALWAYS ALERT SECURITY INC. Oklahoma City · 2 employees | $576K | 4.2 mi |
| CHARRICK ASSOCIATES INC, DBA ACTION LOCK AND SAFE Mustang · 2 employees | $585K | 5.1 mi |
| EASTRIDGE INVESTIGATIONS & ASSET PROTECTION Tuttle · 4 employees | $880K | 5.3 mi |
| SECURITY UNLIMITED OF OKC LLC Oklahoma City · 2 employees | $789K | 5.6 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $847K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $416K |
| Estimate: the two combined (geometric mean) | $677K |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $103K |
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 | $258K |
| Multiple for this size and industry | 2.5× |
| Value range | $136K – $353K |
| Revenue range | $445K – $772K |
| EBITDA range | $68K – $118K |
| Industry (NAICS) | Security Guards and Patrol Services (561612) |
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
- BankingGreat Plains National 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 Roles are as stated there and may be out of date.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
| Great Plains National Bank PPP 2020, PPP 2021 | All 1,112 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 | $31K | 6 |
| 3/6/2021 | second | $31K | 12 |
About Phantom K9 LLC
Phantom K9 LLC is a security services company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $677K, with roughly $103K of EBITDA. It has about 12 employees. Its estimated business value is $258K (likely range $136K–$353K).
Common questions
- Who owns Phantom K9 LLC?
- The owner of Phantom K9 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 Phantom K9 LLC make?
- SeeBITDA estimates Phantom K9 LLC's annual revenue at about $677K (likely between $445K and $772K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Phantom K9 LLC worth?
- About $258K, roughly 2.5× its estimated EBITDA of $103K, typical for a security services company its size. Likely range: $136K–$353K.
- How many employees does Phantom K9 LLC have?
- About 12, as reported on its PPP loan.