Tavern Ventures Stillwater L.L.C.
How we got $720K
Based on its 32 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| TAVERN VENTURES STILLWATER L.L.C. this business | $3.5M | — |
| THE GARAGE- STILLWATER, LLC Stillwater · 26 employees | $2.7M | 0.0 mi |
| The Coffee House Stillwater | $1.7M | 0.0 mi |
| CAMPUS CORNER CREAMERY, LLC Stillwater · 4 employees | $675K | 0.1 mi |
| Marble Slab Creamery Stillwater | $1.7M | 0.1 mi |
| HIDEAWAY RESTAURANT INC. Stillwater · 65 employees | $6.1M | 0.1 mi |
| THE HIDEAWAY Stillwater · 77 employees | $6.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 32 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.7M |
| Estimate: the two combined (geometric mean) | $3.5M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $343K |
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 | $720K |
| Multiple for this size and industry | 2.1× |
| Value range | $379K – $985K |
| Revenue range | $2.3M – $4.0M |
| EBITDA range | $225K – $391K |
| 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
- BankingFirst National Bank of OklahomaPPP / 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 Roles are as stated there and may be out of date.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 National Bank of Oklahoma PPP 2020, PPP 2021 | All 405 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 | $170K | 32 |
| 1/20/2021 | second | $239K | 30 |
About Tavern Ventures Stillwater L.L.C.
Tavern Ventures Stillwater L.L.C. is a restaurants company in Stillwater, Oklahoma. Its estimated annual revenue is about $3.5M, with roughly $343K of EBITDA. It has about 32 employees. Its estimated business value is $720K (likely range $379K–$985K).
Common questions
- Who owns Tavern Ventures Stillwater L.L.C.?
- The owner of Tavern Ventures Stillwater 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 Tavern Ventures Stillwater L.L.C. make?
- SeeBITDA estimates Tavern Ventures Stillwater L.L.C.'s annual revenue at about $3.5M (likely between $2.3M and $4.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Tavern Ventures Stillwater L.L.C. worth?
- About $720K, roughly 2.1× its estimated EBITDA of $343K, typical for a restaurants company its size. Likely range: $379K–$985K.
- How many employees does Tavern Ventures Stillwater L.L.C. have?
- About 32, as reported on its PPP loan.