Replay Sports LLC
How we got $223K
Based on 3 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
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.
What we know
What they do
Replay Sports sells new and used sporting goods, buying, selling and trading equipment, and offers lessons and indoor batting cage rentals in Owasso, OK.
From the company's website. Industry: Retail Trade.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| REPLAY SPORTS LLC this business | $1.1M | — |
| NEEDFUL THINGS MARKET, LLC Owasso · 3 employees | $831K | 1.2 mi |
| BRANDON AUCTION LLC Tulsa · 4 employees | $1.8M | 8.2 mi |
| CNS PAWN, LLC Tulsa · 1 employees | $406K | 9.5 mi |
| ONCE A PAWN A TIME, INC Tulsa · 3 employees | $1.1M | 10.5 mi |
| M K ROE, INC Tulsa · 1 employees | $349K | 11.7 mi |
| CARTER NUMISMATICS, INC Tulsa · 7 employees | $2.3M | 12.7 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Industry revenue per employee | $300K |
| Revenue = employees × revenue per employee | $1.1M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $111K |
| Cross-check: revenue implied by PPP payroll | $132K |
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 | $223K |
| Multiple for this size and industry | 2× |
| Value range | $105K – $316K |
| Revenue range | $660K – $1.3M |
| EBITDA range | $66K – $132K |
| Industry (NAICS) | Retail Trade (453310) |
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
History & advisors
Advisors
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $2K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Replay Sports LLC
Replay Sports LLC is a retail trade company in Owasso, Oklahoma, in business since 2012. Its estimated annual revenue is about $1.1M, with roughly $111K of EBITDA. It has about 3 employees. Its estimated business value is $223K (likely range $105K–$316K).
Common questions
- Who owns Replay Sports LLC?
- The owner of Replay Sports 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 Replay Sports LLC make?
- SeeBITDA estimates Replay Sports LLC's annual revenue at about $1.1M (likely between $660K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Replay Sports LLC worth?
- About $223K, roughly 2× its estimated EBITDA of $111K, typical for a retail trade company its size. Likely range: $105K–$316K.
- How many employees does Replay Sports LLC have?
- About 3, as reported on its PPP loan.
- When was Replay Sports LLC founded?
- Replay Sports LLC has been in business since 2012.