The Main Vapor, LLC
How we got $429K
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 17% 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 MAIN VAPOR, LLC this business | $2.4M | — |
| MID-STATE MANUFACTURED HOUSING CORP. Purcell · 14 employees | $17.5M | 0.8 mi |
| NU-WAY AUTO & EQUIPMENT SALES LLC Lexington · 1 employees | $889K | 4.2 mi |
| BARGAIN BARNS & BUILDINGS LLC Lexington · 3 employees | $2.2M | 7.0 mi |
| TRUPRODUCTS LLC Lexington · 4 employees | $2.5M | 8.3 mi |
| THE INTAKE, LLC Norman · 10 employees | $6.2M | 16.0 mi |
| NORMAN FIREHOUSE ART CENTER, INC Norman · 8 employees | $690K | 16.1 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.5M |
| Estimate: the two combined (geometric mean) | $2.4M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $215K |
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 | $429K |
| Multiple for this size and industry | 2× |
| Value range | $226K – $588K |
| Revenue range | $1.6M – $2.7M |
| EBITDA range | $141K – $245K |
| Industry (NAICS) | Retail Trade (453998) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020, PPP 2021 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $22K | 6 |
| 3/6/2021 | second | $40K | 7 |
2 locations
| 1736 S GREEN AVE | Purcell | This listing |
| 204 NW 4th St | Lindsay | View |
Revenue, profit and value are for the whole company.
About The Main Vapor, LLC
The Main Vapor, LLC is a retail trade company in Purcell, Oklahoma. Its estimated annual revenue is about $2.4M, with roughly $215K of EBITDA. It has about 7 employees. Its estimated business value is $429K (likely range $226K–$588K). It has 2 locations.
Common questions
- Who owns The Main Vapor, LLC?
- The owner of The Main Vapor, 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 Main Vapor, LLC make?
- SeeBITDA estimates The Main Vapor, 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 The Main Vapor, LLC worth?
- About $429K, roughly 2× its estimated EBITDA of $215K, typical for a retail trade company its size. Likely range: $226K–$588K.
- How many employees does The Main Vapor, LLC have?
- About 7, as reported on its PPP loan.