Sun Masters, L.L.C.
How we got $104K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% 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 |
|---|---|---|
| SUN MASTERS, L.L.C. this business | $856K | — |
| Advance Auto Parts Shawnee | $2.3M | 0.2 mi |
| O'Reilly Auto Parts Shawnee | $2.3M | 0.2 mi |
| AutoZone Shawnee | $2.3M | 0.2 mi |
| FRED'S TIRE & BATTERY LLC Shawnee · 27 employees | $9.3M | 0.5 mi |
| Automax Repot Depot Parts Department Shawnee | $2.3M | 1.2 mi |
| JWB ENTERPRISES LLC Shawnee · 10 employees | $2.9M | 1.4 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $910K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $619K |
| Estimate: the two combined (geometric mean) | $856K |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $52K |
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 | $104K |
| Multiple for this size and industry | 2× |
| Value range | $54K – $142K |
| Revenue range | $563K – $976K |
| EBITDA range | $34K – $59K |
| Industry (NAICS) | Automotive Parts, Accessories, and Tire Retailers (441310) |
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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020, PPP 2021 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $10K | 2 |
| 4/8/2021 | second | $15K | 2 |
About Sun Masters, L.L.C.
Sun Masters, L.L.C. is an automotive parts, accessories, and tire retailers company in Shawnee, Oklahoma. Its estimated annual revenue is about $856K, with roughly $52K of EBITDA. It has about 2 employees. Its estimated business value is $104K (likely range $54K–$142K).
Common questions
- Who owns Sun Masters, L.L.C.?
- The owner of Sun Masters, L.L.C. 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 Sun Masters, L.L.C. make?
- SeeBITDA estimates Sun Masters, L.L.C.'s annual revenue at about $856K (likely between $563K and $976K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sun Masters, L.L.C. worth?
- About $104K, roughly 2× its estimated EBITDA of $52K, typical for a automotive parts, accessories, and tire retailers company its size. Likely range: $54K–$142K.
- How many employees does Sun Masters, L.L.C. have?
- About 2, as reported on its PPP loan.