Shogun Inc
How we got $749K
Based on its 39 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SHOGUN INC this business | $3.6M | — |
| Sunrise and Shine Omelet Grill Lawton | $1.7M | 0.0 mi |
| Kudo Steakhouse and Sushi Lawton | $1.7M | 0.1 mi |
| Young's Donuts Lawton | $1.7M | 0.1 mi |
| Texas Roadhouse Lawton | $1.7M | 0.1 mi |
| Mrs. GG's Southern Cookin' Lawton | $1.7M | 0.2 mi |
| Viridian Coffee - Lawton, Cache Rd Lawton | $1.7M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 39 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.3M |
| Estimate: the two combined (geometric mean) | $3.6M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $357K |
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 | $749K |
| Multiple for this size and industry | 2.1× |
| Value range | $394K – $1.0M |
| Revenue range | $2.4M – $4.1M |
| EBITDA range | $235K – $407K |
| 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
People & 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/10/2020 | first | $151K | 39 |
About Shogun Inc
Shogun Inc is a restaurants company in Lawton, Oklahoma. Its estimated annual revenue is about $3.6M, with roughly $357K of EBITDA. It has about 39 employees. Its estimated business value is $749K (likely range $394K–$1.0M).
Common questions
- Who owns Shogun Inc?
- The owner of Shogun 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 Shogun Inc make?
- SeeBITDA estimates Shogun Inc's annual revenue at about $3.6M (likely between $2.4M and $4.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shogun Inc worth?
- About $749K, roughly 2.1× its estimated EBITDA of $357K, typical for a restaurants company its size. Likely range: $394K–$1.0M.
- How many employees does Shogun Inc have?
- About 39, as reported on its PPP loan.