Smitty's Garage-Broken Arrow LLC
How we got $3.6M
Based on its 23 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 32% 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
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SMITTY'S GARAGE-BROKEN ARROW LLC this business | $11.3M | — |
| MISS MAC FABRIC, INC. Broke Arrow · 2 employees | $657K | 0.5 mi |
| BUDDING IMPRESSIONS LLC Broken Arrow · 2 employees | $1.6M | 1.7 mi |
| RUNNING DOGS PUBLISHING LLC Broken Arrow · 1 employees | $574K | 2.4 mi |
| TULSA FIREARMS TRAINING ACADEMY, INC Tulsa · 3 employees | $3.1M | 3.9 mi |
| JUSBFIT, LLC Tulsa · 20 employees | $10.7M | 4.5 mi |
| YAHN ENTERPRISES INC Tulsa · 5 employees | $1.3M | 4.8 mi |
The full calculation
| Employees reported to the SBA | 23 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $9.4M |
| Estimate: the two combined (geometric mean) | $11.3M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $1.0M |
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 | $3.6M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.9M – $5.0M |
| Revenue range | $7.4M – $12.8M |
| EBITDA range | $662K – $1.1M |
| Industry (NAICS) | Retail Trade (451110) |
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
- 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 Roles are as stated there and may be out of date.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 | 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 | $139K | 23 |
About Smitty's Garage-Broken Arrow LLC
Smitty's Garage-Broken Arrow LLC is a retail trade company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $11.3M, with roughly $1.0M of EBITDA. It has about 23 employees. Its estimated business value is $3.6M (likely range $1.9M–$5.0M).
Common questions
- Who owns Smitty's Garage-Broken Arrow LLC?
- The owner of Smitty's Garage-Broken Arrow 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 Smitty's Garage-Broken Arrow LLC make?
- SeeBITDA estimates Smitty's Garage-Broken Arrow LLC's annual revenue at about $11.3M (likely between $7.4M and $12.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Smitty's Garage-Broken Arrow LLC worth?
- About $3.6M, roughly 3.6× its estimated EBITDA of $1.0M, typical for a retail trade company its size. Likely range: $1.9M–$5.0M.
- How many employees does Smitty's Garage-Broken Arrow LLC have?
- About 23, as reported on its PPP loan.