Sinfulicious Inc.
How we got $1.1M
Based on its 12 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 49% 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 |
|---|---|---|
| SINFULICIOUS INC. this business | $7.1M | — |
| SWIPHT PHARMACY INC Sapulpa · 17 employees | $11.9M | 2.8 mi |
| SAPULPA DRIVE-IN PHARMACY, INC. Sapulpa · 8 employees | $6.5M | 2.8 mi |
| CURTIN DRUG INC Glenpool · 6 employees | $5.1M | 3.4 mi |
| GLENPOOL PHARMACY INC. Glenpool · 8 employees | $7.1M | 3.5 mi |
| PHYLLIS' COSMETICS INC. Sapulpa · 1 employees | $385K | 3.5 mi |
| PLANTCELL NUTRITIONALS LTD Jenks · 1 employees | $567K | 3.6 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.0M |
| Estimate: the two combined (geometric mean) | $7.1M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $470K |
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 | $1.1M |
| Multiple for this size and industry | 2.4× |
| Value range | $594K – $1.5M |
| Revenue range | $4.6M – $8.0M |
| EBITDA range | $309K – $536K |
| Industry (NAICS) | Retail Trade (446120) |
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
- BankingCalifornia Bank of Commerce, NAPPP / 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 Roles are as stated there and may be out of date.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
| California Bank of Commerce, NA PPP 2021 | All 2 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/8/2021 | second | $91K | 12 |
About Sinfulicious Inc.
Sinfulicious Inc. is a retail trade company in Sapulpa, Oklahoma. Its estimated annual revenue is about $7.1M, with roughly $470K of EBITDA. It has about 12 employees. Its estimated business value is $1.1M (likely range $594K–$1.5M).
Common questions
- Who owns Sinfulicious Inc.?
- The owner of Sinfulicious 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 Sinfulicious Inc. make?
- SeeBITDA estimates Sinfulicious Inc.'s annual revenue at about $7.1M (likely between $4.6M and $8.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sinfulicious Inc. worth?
- About $1.1M, roughly 2.4× its estimated EBITDA of $470K, typical for a retail trade company its size. Likely range: $594K–$1.5M.
- How many employees does Sinfulicious Inc. have?
- About 12, as reported on its PPP loan.