Phyllis' Cosmetics Inc.
How we got $83K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 57% 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 |
|---|---|---|
| PHYLLIS' COSMETICS INC. this business | $385K | — |
| SWIPHT PHARMACY INC Sapulpa · 17 employees | $11.9M | 0.7 mi |
| SAPULPA DRIVE-IN PHARMACY, INC. Sapulpa · 8 employees | $6.5M | 0.8 mi |
| SINFULICIOUS INC. Sapulpa · 12 employees | $7.1M | 3.5 mi |
| PILL BOX PHARMACY, LLC Sapulpa · 6 employees | $5.2M | 4.1 mi |
| GLENPOOL PHARMACY INC. Glenpool · 8 employees | $7.1M | 6.5 mi |
| PLANTCELL NUTRITIONALS LTD Jenks · 1 employees | $567K | 6.5 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $554K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $206K |
| Estimate: the two combined (geometric mean) | $385K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $41K |
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 | $83K |
| Multiple for this size and industry | 2× |
| Value range | $44K – $113K |
| Revenue range | $253K – $439K |
| EBITDA range | $27K – $47K |
| Industry (NAICS) | Retail Trade (446120) |
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: approximate sector default. 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
- BankingSpiritBankPPP / 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 Roles are as stated there and may be out of date.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
| SpiritBank PPP 2020 | All 369 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/5/2020 | first | $2K | 1 |
About Phyllis' Cosmetics Inc.
Phyllis' Cosmetics Inc. is a retail trade company in Sapulpa, Oklahoma. Its estimated annual revenue is about $385K, with roughly $41K of EBITDA. It has about 1 employees. Its estimated business value is $83K (likely range $44K–$113K).
Common questions
- Who owns Phyllis' Cosmetics Inc.?
- The owner of Phyllis' Cosmetics Inc. 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 Phyllis' Cosmetics Inc. make?
- SeeBITDA estimates Phyllis' Cosmetics Inc.'s annual revenue at about $385K (likely between $253K and $439K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Phyllis' Cosmetics Inc. worth?
- About $83K, roughly 2× its estimated EBITDA of $41K, typical for a retail trade company its size. Likely range: $44K–$113K.
- How many employees does Phyllis' Cosmetics Inc. have?
- About 1, as reported on its PPP loan.