Sushi-Hayashi Inc
How we got $72K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 20% 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 |
|---|---|---|
| SUSHI-HAYASHI INC this business | $313K | — |
| PANDA INN INC Oklahoma City · 6 employees | $829K | 0.0 mi |
| Feng Cha S. OKC Oklahoma City | $1.7M | 0.0 mi |
| Dot Wo South Oklahoma City | $1.7M | 0.0 mi |
| Panera Bread Oklahoma City | $1.7M | 0.0 mi |
| World Fresh Food Hall Oklahoma City | $1.7M | 0.1 mi |
| Soup Man Oklahoma City | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $276K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $272K |
| Estimate: the two combined (geometric mean) | $313K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $40K |
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 | $72K |
| Multiple for this size and industry | 1.8× |
| Value range | $38K – $99K |
| Revenue range | $206K – $357K |
| EBITDA range | $26K – $46K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2021 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/2/2021 | first | $7K | 2 |
About Sushi-Hayashi Inc
Sushi-Hayashi Inc is a restaurants company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $313K, with roughly $40K of EBITDA. It has about 2 employees. Its estimated business value is $72K (likely range $38K–$99K).
Common questions
- Who owns Sushi-Hayashi Inc?
- The owner of Sushi-Hayashi 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 Sushi-Hayashi Inc make?
- SeeBITDA estimates Sushi-Hayashi Inc's annual revenue at about $313K (likely between $206K and $357K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sushi-Hayashi Inc worth?
- About $72K, roughly 1.8× its estimated EBITDA of $40K, typical for a restaurants company its size. Likely range: $38K–$99K.
- How many employees does Sushi-Hayashi Inc have?
- About 2, as reported on its PPP loan.