The Modern Tot LLC
How we got $130K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▼ 13% 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 MODERN TOT LLC this business | $527K | — |
| THE TRIPPIE HIPPIE CO LLC Durant · 3 employees | $1.5M | 2.4 mi |
| GENERATIONS, EST. 2010, INC. Calera · 3 employees | $1.1M | 7.2 mi |
| AMAZING GRACE BOUTIQUE, LLC Madill · 7 employees | $1.7M | 21.1 mi |
| FROST RANCH WEAR LLC Atoka · 3 employees | $1.4M | 28.3 mi |
| STETSON FROST ENTERPRISES, LLC Atoka · 2 employees | $1.0M | 29.1 mi |
| ALDAVA INC Marietta · 4 employees | $1.3M | 41.9 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $767K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $279K |
| Estimate: the two combined (geometric mean) | $527K |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $65K |
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 | $130K |
| Multiple for this size and industry | 2× |
| Value range | $68K – $178K |
| Revenue range | $347K – $601K |
| EBITDA range | $43K – $74K |
| Industry (NAICS) | Retail Trade (448130) |
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: 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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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 United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $3K | 2 |
About The Modern Tot LLC
The Modern Tot LLC is a retail trade company in Durant, Oklahoma. Its estimated annual revenue is about $527K, with roughly $65K of EBITDA. It has about 2 employees. Its estimated business value is $130K (likely range $68K–$178K).
Common questions
- Who owns The Modern Tot LLC?
- The owner of The Modern Tot 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 Modern Tot LLC make?
- SeeBITDA estimates The Modern Tot LLC's annual revenue at about $527K (likely between $347K and $601K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Modern Tot LLC worth?
- About $130K, roughly 2× its estimated EBITDA of $65K, typical for a retail trade company its size. Likely range: $68K–$178K.
- How many employees does The Modern Tot LLC have?
- About 2, as reported on its PPP loan.