Rustic Rhinestone LLC
How we got $395K
Based on 4 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 19% 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 |
|---|---|---|
| RUSTIC RHINESTONE LLC this business | $2.1M | — |
| THE FORMAL NICHE LLC Edmond · 2 employees | $1.1M | 10.7 mi |
| FOROUAC LLC Edmond · 29 employees | $7.6M | 11.4 mi |
| LOGAN WESTERN SUPPLY INC. Edmond · 1 employees | $629K | 12.1 mi |
| ROKFIT INC Edmond · 3 employees | $1.6M | 12.4 mi |
| SNIPS & SNAILS BOUTIQUE, LLC Edmond · 7 employees | $2.4M | 13.6 mi |
| BITTERSWEET DESIGN BOUTIQUE LLC Edmond · 2 employees | $607K | 14.5 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Industry revenue per employee | $300K |
| Revenue = employees × revenue per employee | $2.1M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $197K |
| Cross-check: revenue implied by PPP payroll | $272K |
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 | $395K |
| Multiple for this size and industry | 2× |
| Value range | $187K – $560K |
| Revenue range | $1.2M – $2.5M |
| EBITDA range | $117K – $233K |
| Industry (NAICS) | Retail Trade (448150) |
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
- 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 Roles are as stated there and may be out of date.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 | $4K | 4 |
| 3/10/2021 | second | $4K | 3 |
About Rustic Rhinestone LLC
Rustic Rhinestone LLC is a retail trade company in Guthrie, Oklahoma. Its estimated annual revenue is about $2.1M, with roughly $197K of EBITDA. It has about 4 employees. Its estimated business value is $395K (likely range $187K–$560K).
Common questions
- Who owns Rustic Rhinestone LLC?
- The owner of Rustic Rhinestone 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 Rustic Rhinestone LLC make?
- SeeBITDA estimates Rustic Rhinestone LLC's annual revenue at about $2.1M (likely between $1.2M and $2.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Rustic Rhinestone LLC worth?
- About $395K, roughly 2× its estimated EBITDA of $197K, typical for a retail trade company its size. Likely range: $187K–$560K.
- How many employees does Rustic Rhinestone LLC have?
- About 4, as reported on its PPP loan.