Stillwater Hospitality LLC
How we got $7.7M
Based on its 30 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 9% 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 |
|---|---|---|
| STILLWATER HOSPITALITY LLC this business | $5.2M | — |
| HAMPTON INN & SUITES Stillwater · 33 employees | $5.5M | 0.0 mi |
| Alight Stillwater Stillwater | $1.9M | 0.2 mi |
| Fairfield Stillwater | $1.9M | 0.2 mi |
| Spark by Hilton Stillwater Stillwater | $1.9M | 0.2 mi |
| Wyndham Garden Stillwater Stillwater | $1.9M | 0.4 mi |
| R AND D HOTEL LLC Stillwater · 28 employees | $3.9M | 0.4 mi |
The full calculation
| Employees reported to the SBA | 30 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.1M |
| Estimate: the two combined (geometric mean) | $5.2M |
| EBITDA margin (industry, adjusted for size) | 25% |
| EBITDA = revenue × margin | $1.3M |
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 | $7.7M |
| Multiple for this size and industry | 5.9× |
| Value range | $4.1M – $10.6M |
| Revenue range | $3.4M – $5.9M |
| EBITDA range | $860K – $1.5M |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
People & 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 Roles are as stated there and may be out of date.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 2021 | 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 |
|---|---|---|---|
| 2/8/2021 | second | $218K | 30 |
About Stillwater Hospitality LLC
Stillwater Hospitality LLC is a hotels & motels company in Stillwater, Oklahoma. Its estimated annual revenue is about $5.2M, with roughly $1.3M of EBITDA. It has about 30 employees. Its estimated business value is $7.7M (likely range $4.1M–$10.6M).
Common questions
- Who owns Stillwater Hospitality LLC?
- The owner of Stillwater Hospitality 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 Stillwater Hospitality LLC make?
- SeeBITDA estimates Stillwater Hospitality LLC's annual revenue at about $5.2M (likely between $3.4M and $5.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Hospitality LLC worth?
- About $7.7M, roughly 5.9× its estimated EBITDA of $1.3M, typical for a hotels & motels company its size. Likely range: $4.1M–$10.6M.
- How many employees does Stillwater Hospitality LLC have?
- About 30, as reported on its PPP loan.