Pub W- Edmond, LLC
How we got $1.4M
Based on its 51 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 26% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PUB W- EDMOND, LLC this business | $5.9M | — |
| Dave's Hot Chicken Edmond | $1.7M | 0.0 mi |
| Chicken Salad Chick Edmond | $1.7M | 0.0 mi |
| Neighborhood JAM Edmond Edmond | $1.7M | 0.1 mi |
| S&B's Burger Joint Edmond | $1.7M | 0.2 mi |
| OSB COLTRANE INVESTMENTS, LLC Edmond · 11 employees | $1.3M | 0.3 mi |
| City Bites Edmond | $1.7M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 51 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.8M |
| Estimate: the two combined (geometric mean) | $5.9M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $537K |
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 | $1.4M |
| Multiple for this size and industry | 2.6× |
| Value range | $734K – $1.9M |
| Revenue range | $3.9M – $6.8M |
| EBITDA range | $353K – $612K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
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 Roles are as stated there and may be out of date.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, PPP 2021 | 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 |
|---|---|---|---|
| 4/9/2020 | first | $314K | 51 |
| 4/2/2021 | second | $440K | 33 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Pub W- Edmond, LLC
Pub W- Edmond, LLC is a restaurants company in Edmond, Oklahoma. It is owned by Hal Smith. Its estimated annual revenue is about $5.9M, with roughly $537K of EBITDA. It has about 51 employees. Its estimated business value is $1.4M (likely range $734K–$1.9M).
Common questions
- Who owns Pub W- Edmond, LLC?
- Pub W- Edmond, LLC is owned by Hal Smith, according to public sources such as the company's website or filings.
- How much revenue does Pub W- Edmond, LLC make?
- SeeBITDA estimates Pub W- Edmond, LLC's annual revenue at about $5.9M (likely between $3.9M and $6.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pub W- Edmond, LLC worth?
- About $1.4M, roughly 2.6× its estimated EBITDA of $537K, typical for a restaurants company its size. Likely range: $734K–$1.9M.
- How many employees does Pub W- Edmond, LLC have?
- About 51, as reported on its PPP loan.