Prodigy Vapor Company 2, LLC
How we got $1.0M
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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 |
|---|---|---|
| PRODIGY VAPOR COMPANY 2, LLC this business | $4.9M | — |
| TORNADO ALLEY NUTRITION, LLC Moore · 5 employees | $2.0M | 0.3 mi |
| SHOWPLACE MARKET INC. Oklahoma City · 11 employees | $3.4M | 1.3 mi |
| OKLAHOMA STAIR PARTS Oklahoma City · 5 employees | $1.7M | 2.1 mi |
| TRI CITY TRADING INC. Oklahoma City · 7 employees | $3.1M | 2.4 mi |
| THE HALL OF SOLE LLC Moore · 1 employees | $732K | 2.5 mi |
| ZACHARY BANDY Oklahoma City · 1 employees | $1.2M | 2.9 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.0M |
| Estimate: the two combined (geometric mean) | $4.9M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $421K |
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 | $1.0M |
| Multiple for this size and industry | 2.4× |
| Value range | $531K – $1.4M |
| Revenue range | $3.2M – $5.6M |
| EBITDA range | $277K – $480K |
| Industry (NAICS) | Retail Trade (453991) |
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
History & advisors
Advisors
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 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 | $24K | 4 |
2 locations
| 811 SW 19TH STE F | Oklahoma City | This listing |
| 811 SW 19th St Ste F | Moore | View |
Revenue, profit and value are for the whole company.
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Prodigy Vapor Company 2, LLC
Prodigy Vapor Company 2, LLC is a retail trade company in Oklahoma City, Oklahoma, in business since 2023. Its estimated annual revenue is about $4.9M, with roughly $421K of EBITDA. It has about 7 employees. Its estimated business value is $1.0M (likely range $531K–$1.4M). It has 2 locations.
Common questions
- Who owns Prodigy Vapor Company 2, LLC?
- The owner of Prodigy Vapor Company 2, 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 Prodigy Vapor Company 2, LLC make?
- SeeBITDA estimates Prodigy Vapor Company 2, LLC's annual revenue at about $4.9M (likely between $3.2M and $5.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Prodigy Vapor Company 2, LLC worth?
- About $1.0M, roughly 2.4× its estimated EBITDA of $421K, typical for a retail trade company its size. Likely range: $531K–$1.4M.
- How many employees does Prodigy Vapor Company 2, LLC have?
- About 7, as reported on its PPP loan.
- When was Prodigy Vapor Company 2, LLC founded?
- Prodigy Vapor Company 2, LLC has been in business since 2023.