The Cigar Box LLC
How we got $4.0M
Based on its 31 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 21 years (since 2005)
From public records and the company's website, not a statement that it's for sale.
What they do
The Cigar Box is a cigar bar and shop, according to its homepage. It describes itself as voted the Absolute Best Cigar Bar by Urban Tulsa Weekly readers and named Tulsa's A-List Cigar Shop by Tulsa People readers.
From the company's website. Industry: Retail Trade.
Estimated value over time
▲ 90% 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 |
|---|---|---|
| THE CIGAR BOX LLC this business | $15.2M | — |
| EVOLUTION CIGARS Broken Arrow · 50 employees | $20.4M | 1.1 mi |
| R SHAWAREB LLC Tulsa · 5 employees | $1.3M | 1.2 mi |
| VAPE THIS LLC Broken Arrow · 11 employees | $5.3M | 1.4 mi |
| OWASSO PETS LLC Tulsa · 15 employees | $3.2M | 1.9 mi |
| USA GRANITE & CABINETRY INC Broken Arrow · 7 employees | $3.4M | 1.9 mi |
| LAND RUN BRANDS, LLC Broken Arrow · 13 employees | $8.6M | 2.1 mi |
The full calculation
| Employees reported to the SBA | 31 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $12.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $15.0M |
| Estimate: the two combined (geometric mean) | $15.2M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $1.1M |
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 | $4.0M |
| Multiple for this size and industry | 3.6× |
| Value range | $2.1M – $5.4M |
| Revenue range | $10.0M – $17.3M |
| EBITDA range | $726K – $1.3M |
| Industry (NAICS) | Retail Trade (453991) |
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
- BankingProsperity BankPPP / 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
| Prosperity Bank PPP 2021 | All 748 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/20/2021 | second | $111K | 19 |
2 locations
| 409 Stone Wood Dr | Broken Arrow | This listing |
| 500 RIVERWALK TERRACE SUITE 155 | Jenks | View |
Revenue, profit and value are for the whole company.
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About The Cigar Box LLC
The Cigar Box LLC is a retail trade company in Broken Arrow, Oklahoma, in business since 2005. Its estimated annual revenue is about $15.2M, with roughly $1.1M of EBITDA. It has about 31 employees. Its estimated business value is $4.0M (likely range $2.1M–$5.4M). It has 2 locations.
Common questions
- Who owns The Cigar Box LLC?
- The owner of The Cigar Box 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 The Cigar Box LLC make?
- SeeBITDA estimates The Cigar Box LLC's annual revenue at about $15.2M (likely between $10.0M and $17.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Cigar Box LLC worth?
- About $4.0M, roughly 3.6× its estimated EBITDA of $1.1M, typical for a retail trade company its size. Likely range: $2.1M–$5.4M.
- How many employees does The Cigar Box LLC have?
- About 31, as reported on its PPP loan.
- When was The Cigar Box LLC founded?
- The Cigar Box LLC has been in business since 2005.