How we got $3.2M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 14% 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 |
|---|---|---|
| SWOHX LLC this business | $2.4M | — |
| Hampton Inn and Suites Stillwater West Stillwater | $1.9M | 0.0 mi |
| Holiday Inn and Suites Stillwater - University West Stillwater | $1.9M | 0.1 mi |
| Squire's Landing Apartments Stillwater | $1.9M | 0.3 mi |
| Residence Inn by Marriott Stillwater Stillwater | $1.9M | 0.3 mi |
| OKC HOSPITALITY, INC Stillwater · 3 employees | $557K | 0.3 mi |
| Executive Inn Stillwater | $1.9M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.2M |
| Estimate: the two combined (geometric mean) | $2.4M |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $651K |
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 | $3.2M |
| Multiple for this size and industry | 4.9× |
| Value range | $1.7M – $4.4M |
| Revenue range | $1.6M – $2.7M |
| EBITDA range | $428K – $742K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingFirst Bank of OwassoPPP / 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 Roles are as stated there and may be out of date.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 Bank of Owasso PPP 2020, PPP 2021 | All 426 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $85K | 10 |
| 2/17/2021 | second | $119K | 10 |
About Swohx LLC
Swohx LLC is a hotels & motels company in Stillwater, Oklahoma. Its estimated annual revenue is about $2.4M, with roughly $651K of EBITDA. It has about 10 employees. Its estimated business value is $3.2M (likely range $1.7M–$4.4M).
Common questions
- Who owns Swohx LLC?
- The owner of Swohx 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 Swohx LLC make?
- SeeBITDA estimates Swohx LLC's annual revenue at about $2.4M (likely between $1.6M and $2.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Swohx LLC worth?
- About $3.2M, roughly 4.9× its estimated EBITDA of $651K, typical for a hotels & motels company its size. Likely range: $1.7M–$4.4M.
- How many employees does Swohx LLC have?
- About 10, as reported on its PPP loan.