The Smith Shop LLC
How we got $192K
Based on its 6 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 36% 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 SMITH SHOP LLC this business | $397K | — |
| The Social Club Oklahoma City | $440K | 0.0 mi |
| Beaut Medical Spa Oklahoma City | $440K | 0.1 mi |
| The Good Life Esthetics Oklahoma City | $440K | 0.1 mi |
| Deep-rock Salon Oklahoma City | $440K | 0.1 mi |
| Cryo FX Oklahoma City | $440K | 0.2 mi |
| Blackmint Collective Oklahoma City | $440K | 0.2 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $514K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $235K |
| Estimate: the two combined (geometric mean) | $397K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $91K |
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 | $192K |
| Multiple for this size and industry | 2.1× |
| Value range | $101K – $262K |
| Revenue range | $261K – $452K |
| EBITDA range | $60K – $104K |
| Industry (NAICS) | Beauty Salons (812112) |
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: US Economic Census 2022, OK. 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
- BankingArmstrong 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 Roles are as stated there and may be out of date.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
| Armstrong Bank 7(a) 2020, PPP 2021 | All 1,355 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/18/2021 | second | $13K | 6 |
Public records
| Dec 2019 | 7(a) | $139K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About The Smith Shop LLC
The Smith Shop LLC is a hair & beauty salons company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $397K, with roughly $91K of EBITDA. It has about 6 employees. Its estimated business value is $192K (likely range $101K–$262K).
Common questions
- Who owns The Smith Shop LLC?
- The owner of The Smith Shop 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 Smith Shop LLC make?
- SeeBITDA estimates The Smith Shop LLC's annual revenue at about $397K (likely between $261K and $452K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Smith Shop LLC worth?
- About $192K, roughly 2.1× its estimated EBITDA of $91K, typical for a hair & beauty salons company its size. Likely range: $101K–$262K.
- How many employees does The Smith Shop LLC have?
- About 6, as reported on its PPP loan.