Stillwater Seafood and More Inc
How we got $160K
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 26% 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 |
|---|---|---|
| STILLWATER SEAFOOD AND MORE INC this business | $694K | — |
| Sam's Southern Eatery Stillwater | $1.7M | 0.0 mi |
| Taco Bell Stillwater | $1.7M | 0.0 mi |
| Pete's Treats Gourmet Shaved Ice Stillwater | $1.7M | 0.0 mi |
| Marco's Pizza Stillwater | $1.7M | 0.0 mi |
| Roscoe's Feed Shack Stillwater | $1.7M | 0.1 mi |
| D.P. Dough Stillwater | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $902K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $411K |
| Estimate: the two combined (geometric mean) | $694K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $89K |
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 | $160K |
| Multiple for this size and industry | 1.8× |
| Value range | $84K – $219K |
| Revenue range | $457K – $792K |
| EBITDA range | $58K – $101K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
History & advisors
Advisors
- BankingInternational Bank of CommercePPP / 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 Roles are as stated there and may be out of date.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
| International Bank of Commerce PPP 2020, PPP 2021 | All 442 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $15K | 7 |
| 3/2/2021 | second | $27K | 10 |
About Stillwater Seafood and More Inc
Stillwater Seafood and More Inc is a restaurants company in Stillwater, Oklahoma. Its estimated annual revenue is about $694K, with roughly $89K of EBITDA. It has about 10 employees. Its estimated business value is $160K (likely range $84K–$219K).
Common questions
- Who owns Stillwater Seafood and More Inc?
- The owner of Stillwater Seafood and More 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 Stillwater Seafood and More Inc make?
- SeeBITDA estimates Stillwater Seafood and More Inc's annual revenue at about $694K (likely between $457K and $792K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stillwater Seafood and More Inc worth?
- About $160K, roughly 1.8× its estimated EBITDA of $89K, typical for a restaurants company its size. Likely range: $84K–$219K.
- How many employees does Stillwater Seafood and More Inc have?
- About 10, as reported on its PPP loan.