Sorelle - the Meadow on Deer Creek, LLC
How we got $303K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 43% 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 |
|---|---|---|
| SORELLE - THE MEADOW ON DEER CREEK, LLC this business | $735K | — |
| The Ranch Pet Resort Weatherford | $753K | 5.5 mi |
| STACI BRANTWEIN Thomas · 7 employees | $1.3M | 5.6 mi |
| Tonka's Poodles Thomas | $753K | 5.7 mi |
| DRC SERVICE CO. INC. Thomas · 2 employees | $520K | 6.0 mi |
| Grooming and Boarding By Stacey Weatherford | $753K | 7.5 mi |
| POWERHOUSE GYMNASTICS LLC Weatherford · 1 employees | $433K | 8.4 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $733K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $566K |
| Estimate: the two combined (geometric mean) | $735K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $144K |
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 | $303K |
| Multiple for this size and industry | 2.1× |
| Value range | $159K – $415K |
| Revenue range | $483K – $838K |
| EBITDA range | $95K – $165K |
| Industry (NAICS) | All Other Personal Services (812990) |
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. 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
- BankingThe Bank of the WestPPP / 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 Roles are as stated there and may be out of date.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
| The Bank of the West PPP 2020 | All 56 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $15K | 3 |
About Sorelle - the Meadow on Deer Creek, LLC
Sorelle - the Meadow on Deer Creek, LLC is an all other personal services company in Thomas, Oklahoma. Its estimated annual revenue is about $735K, with roughly $144K of EBITDA. It has about 3 employees. Its estimated business value is $303K (likely range $159K–$415K).
Common questions
- Who owns Sorelle - the Meadow on Deer Creek, LLC?
- The owner of Sorelle - the Meadow on Deer Creek, 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 Sorelle - the Meadow on Deer Creek, LLC make?
- SeeBITDA estimates Sorelle - the Meadow on Deer Creek, LLC's annual revenue at about $735K (likely between $483K and $838K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sorelle - the Meadow on Deer Creek, LLC worth?
- About $303K, roughly 2.1× its estimated EBITDA of $144K, typical for a all other personal services company its size. Likely range: $159K–$415K.
- How many employees does Sorelle - the Meadow on Deer Creek, LLC have?
- About 3, as reported on its PPP loan.