The Beauty Shop, LLC
How we got $1.7M
Based on its 16 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 15 years (since 2011)
From public records and the company's website, not a statement that it's for sale.
What they do
The Beauty Shop is a women-owned, purpose-driven creative agency based in Portland, Oregon that partners with business owners, retailers, and non-profit organizations to create strategic brands, campaigns, and websites.
From the company's website. Industry: Retail Trade.
Customers & suppliers
Customers
- The Community For Positive Aging · named on its website
- Dr. Bronner's Purpose Pledge · named on its website
- Jessica Helgerson Interior Design · named on its website
- Blossom · named on its website
- Natural Resonance · named on its website
- Groundwork Consulting · named on its website
- Youth Mental Health Tracker · named on its website
- Cedarwood Waldorf School · named on its website
- Scott Edwards Architecture · named on its website
- Weston Table · named on its website
- Cette · named on its website
- Andrea Nakayama · named on its website
- Hacienda CDC · named on its website
- Rustic Pours · named on its website
- Cryomate · named on its website
Suppliers & brands
- Squarespace · brand it sells or installs
- Shopify · brand it sells or installs
Possible customers nearby
The largest businesses within about 60 miles in the markets its website says it serves.
- FOLDS OF HONOR FOUNDATION · Owasso, 12 mi · $75.9M
- ROMAN CATHOLIC DIOCESE OF TULSA · Broken Arrow, 11 mi · $67.0M
- WILLIE GEORGE MINISTRIES, INC · Tulsa, 9 mi · $58.5M
- VICTORY CHRISTIAN CENTER INC · Tulsa, 6 mi · $55.7M
- THE CHURCH AT BATTLECREEK INC. · Broken Arrow, 10 mi · $44.8M
- MAZZIO'S LLC · Tulsa, 5 mi · $80.0M
- REW III LLC · Tulsa, 8 mi · $70.4M
- HIDEAWAY- 2 INC · Tulsa, 1 mi · $63.8M
- SJK, LLC · Broken Arrow, 12 mi · $48.1M
- WICHITA SDI, LLC · Prague, 60 mi · $46.7M
Estimated value over time
▲ 57% 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 |
|---|---|---|
| THE BEAUTY SHOP, LLC this business | $8.4M | — |
| J BRACKEN FINNELL DDS INC Tulsa · 8 employees | $4.5M | 0.2 mi |
| MIDTOWN WELLNESS INSTITUTE Tulsa · 3 employees | $2.2M | 0.3 mi |
| NUCLEAR RX PC Tulsa · 11 employees | $7.8M | 0.5 mi |
| THE SKIN BAR LLC Tulsa · 5 employees | $2.3M | 0.6 mi |
| ROWLAND PHARMACY LLC Tulsa · 4 employees | $4.0M | 0.7 mi |
| DOLCE SALON, LLC Tulsa · 1 employees | $597K | 0.7 mi |
The full calculation
| Employees reported to the SBA | 16 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.5M |
| Estimate: the two combined (geometric mean) | $8.4M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $562K |
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 | $1.7M |
| Multiple for this size and industry | 3× |
| Value range | $887K – $2.3M |
| Revenue range | $5.5M – $9.6M |
| EBITDA range | $369K – $640K |
| Industry (NAICS) | Retail Trade (446120) |
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: approximate sector default. 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
- BankingArvest Bank, Vast Bank, 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
| Arvest Bank PPP 2020, PPP 2021 | All 5,114 borrowers → |
| Vast Bank, National Association 7(a) 2021 | All 359 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $97K | 16 |
| 1/23/2021 | second | $109K | 16 |
Public records
| Sep 2021 | 7(a) | $325K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About The Beauty Shop, LLC
The Beauty Shop, LLC is a retail trade company in Tulsa, Oklahoma, in business since 2011. It is owned by Jen Thomas (Chief Creative Officer). Its estimated annual revenue is about $8.4M, with roughly $562K of EBITDA. It has about 16 employees. Its estimated business value is $1.7M (likely range $887K–$2.3M).
Common questions
- Who owns The Beauty Shop, LLC?
- The Beauty Shop, LLC is owned by Jen Thomas (Chief Creative Officer), according to public sources such as the company's website or filings.
- How much revenue does The Beauty Shop, LLC make?
- SeeBITDA estimates The Beauty Shop, LLC's annual revenue at about $8.4M (likely between $5.5M and $9.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Beauty Shop, LLC worth?
- About $1.7M, roughly 3× its estimated EBITDA of $562K, typical for a retail trade company its size. Likely range: $887K–$2.3M.
- How many employees does The Beauty Shop, LLC have?
- About 16, as reported on its PPP loan.
- When was The Beauty Shop, LLC founded?
- The Beauty Shop, LLC has been in business since 2011.