The Rose Cottage
How we got $100K
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
▲ 23% 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 ROSE COTTAGE this business | $427K | — |
| THE FLOWER SHOPPE ON MAIN, LLC Hobart · 2 employees | $471K | 26.5 mi |
| SCOTT'S HOUSE OF FLOWERS INC Lawton · 15 employees | $3.7M | 28.1 mi |
| FLOWERS UNLIMITED Mangum · 3 employees | $925K | 34.8 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $622K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $226K |
| Estimate: the two combined (geometric mean) | $427K |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $50K |
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 | $100K |
| Multiple for this size and industry | 2× |
| Value range | $53K – $137K |
| Revenue range | $281K – $487K |
| EBITDA range | $33K – $57K |
| Industry (NAICS) | Retail Trade (453110) |
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
- BankingKabbage, Inc., Customers 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 Roles are as stated there and may be out of date.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
| Customers Bank PPP 2021 | All 220 borrowers → |
| Kabbage, Inc. PPP 2020 | All 202 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 6/3/2020 | first | $4K | 2 |
| 2/11/2021 | second | $4K | 2 |
About The Rose Cottage
The Rose Cottage is a retail trade company in Snyder, Oklahoma. Its estimated annual revenue is about $427K, with roughly $50K of EBITDA. It has about 2 employees. Its estimated business value is $100K (likely range $53K–$137K).
Common questions
- Who owns The Rose Cottage?
- The owner of The Rose Cottage 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 Rose Cottage make?
- SeeBITDA estimates The Rose Cottage's annual revenue at about $427K (likely between $281K and $487K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Rose Cottage worth?
- About $100K, roughly 2× its estimated EBITDA of $50K, typical for a retail trade company its size. Likely range: $53K–$137K.
- How many employees does The Rose Cottage have?
- About 2, as reported on its PPP loan.