Shot Science LLC
How we got $415K
Based on its 3 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 30% since 2021Today'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 |
|---|---|---|
| SHOT SCIENCE LLC this business | $655K | — |
| TRI LEADERSHIP RESOURCES LLC Owasso · 40 employees | $7.5M | 0.6 mi |
| WYNN VOLLEYBALL CO. Owasso · 1 employees | $211K | 2.7 mi |
| LIQUID SPORTS USA LLC Owasso · 13 employees | $1.0M | 3.8 mi |
| HB TUTORING, LLC Owasso · 5 employees | $817K | 4.5 mi |
| Code Wiz - Owasso, OK Owasso | $681K | 5.2 mi |
| Mathnasium of Owasso Owasso | $681K | 5.3 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $406K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $812K |
| Estimate: the two combined (geometric mean) | $655K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $160K |
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 | $415K |
| Multiple for this size and industry | 2.6× |
| Value range | $218K – $568K |
| Revenue range | $431K – $746K |
| EBITDA range | $105K – $182K |
| Industry (NAICS) | Sports and Recreation Instruction (611620) |
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
- BankingBMO Bank National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BMO Bank National Association PPP 2021 | All 119 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/17/2021 | first | $20K | 3 |
About Shot Science LLC
Shot Science LLC is a sports and recreation instruction company in Owasso, Oklahoma. Its estimated annual revenue is about $655K, with roughly $160K of EBITDA. It has about 3 employees. Its estimated business value is $415K (likely range $218K–$568K).
Common questions
- Who owns Shot Science LLC?
- The owner of Shot Science 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 Shot Science LLC make?
- SeeBITDA estimates Shot Science LLC's annual revenue at about $655K (likely between $431K and $746K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shot Science LLC worth?
- About $415K, roughly 2.6× its estimated EBITDA of $160K, typical for a sports and recreation instruction company its size. Likely range: $218K–$568K.
- How many employees does Shot Science LLC have?
- About 3, as reported on its PPP loan.