Pho Bistro LLC
How we got $151K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 51% 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 |
|---|---|---|
| PHO BISTRO LLC this business | $311K | — |
| HI FASHION WIGS LLC Edmond · 1 employees | $146K | 0.0 mi |
| Brow Design Beauty Salon Oklahoma City | $440K | 0.0 mi |
| Cut-Ups Style Shop Edmond | $440K | 0.0 mi |
| Dhara Beauty Salon Oklahoma City | $440K | 0.0 mi |
| On Reflexology Oklahoma City | $440K | 0.0 mi |
| Henna by AO Edmond | $440K | 0.0 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $447K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $167K |
| Estimate: the two combined (geometric mean) | $311K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $72K |
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 | $151K |
| Multiple for this size and industry | 2.1× |
| Value range | $79K – $206K |
| Revenue range | $205K – $355K |
| EBITDA range | $47K – $82K |
| Industry (NAICS) | Nail salons (812113) |
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
- BankingFirst Security 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 Roles are as stated there and may be out of date.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 Security Bank and Trust Company PPP 2020, PPP 2021 | All 150 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 6/29/2020 | first | $4K | 2 |
| 3/10/2021 | second | $5K | 2 |
About Pho Bistro LLC
Pho Bistro LLC is a hair & beauty salons company in Edmond, Oklahoma. Its estimated annual revenue is about $311K, with roughly $72K of EBITDA. It has about 2 employees. Its estimated business value is $151K (likely range $79K–$206K).
Common questions
- Who owns Pho Bistro LLC?
- The owner of Pho Bistro 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 Pho Bistro LLC make?
- SeeBITDA estimates Pho Bistro LLC's annual revenue at about $311K (likely between $205K and $355K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pho Bistro LLC worth?
- About $151K, roughly 2.1× its estimated EBITDA of $72K, typical for a hair & beauty salons company its size. Likely range: $79K–$206K.
- How many employees does Pho Bistro LLC have?
- About 2, as reported on its PPP loan.