Stems, LLC
How we got $197K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Changed hands recently (SBA-financed purchase, FY2022)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▲ 23% 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 |
|---|---|---|
| STEMS, LLC this business | $988K | — |
| EVER SOMETHING EVENT STYLING LLC Tulsa · 8 employees | $1.6M | 1.9 mi |
| MESSAGES FLORAL DESIGN STUDIO, LLC Tulsa · 3 employees | $1.3M | 1.9 mi |
| TONI'S ENTERPRISES INC Tulsa · 11 employees | $3.8M | 2.1 mi |
| JTD INC Tulsa · 4 employees | $1.5M | 3.7 mi |
| SS FLOWERS LLC Sand Springs · 2 employees | $471K | 7.9 mi |
| COBLE'S CREATIONS LLC Sand Springs · 5 employees | $777K | 8.0 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $978K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $767K |
| Estimate: the two combined (geometric mean) | $988K |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $99K |
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 | $197K |
| Multiple for this size and industry | 2× |
| Value range | $104K – $270K |
| Revenue range | $650K – $1.1M |
| EBITDA range | $65K – $112K |
| Industry (NAICS) | Retail Trade (453110) |
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
- BankingWeStreet FCU, Newtek Small Business Finance, LLCPPP / 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 Roles are as stated there and may be out of date.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
| Newtek Small Business Finance, Inc. 7(a) 2022 | All 45 borrowers → |
| WeStreet FCU PPP 2020, PPP 2021 | All 179 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $18K | 4 |
| 3/17/2021 | second | $16K | 5 |
Public records
| Mar 2022 | 7(a) | $293K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Stems, LLC
Stems, LLC is a retail trade company in Tulsa, Oklahoma. Its estimated annual revenue is about $988K, with roughly $99K of EBITDA. It has about 5 employees. Its estimated business value is $197K (likely range $104K–$270K).
Common questions
- Who owns Stems, LLC?
- The owner of Stems, 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 Stems, LLC make?
- SeeBITDA estimates Stems, LLC's annual revenue at about $988K (likely between $650K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stems, LLC worth?
- About $197K, roughly 2× its estimated EBITDA of $99K, typical for a retail trade company its size. Likely range: $104K–$270K.
- How many employees does Stems, LLC have?
- About 5, as reported on its PPP loan.