The Union Beverage Co. LLC
How we got $302K
Based on its 22 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 UNION BEVERAGE CO. LLC this business | $1.5M | — |
| The Crosseyed Cricket Saloon Stillwater | $760K | 0.0 mi |
| NICKELS FOR A PENNY INC Stillwater · 8 employees | $1.0M | 0.0 mi |
| Copper Penny Stillwater | $760K | 0.0 mi |
| 421 SHOTS, LLC Stillwater · 6 employees | $642K | 0.0 mi |
| Outlawsonthestrip Stillwater Stillwater | $760K | 0.0 mi |
| OUTLAWS, LLC Stillwater · 31 employees | $3.1M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 22 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $888K |
| Estimate: the two combined (geometric mean) | $1.5M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $159K |
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 | $302K |
| Multiple for this size and industry | 1.9× |
| Value range | $159K – $413K |
| Revenue range | $957K – $1.7M |
| EBITDA range | $105K – $181K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
- BankingFirst Bank & 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 Roles are as stated there and may be out of date.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 Bank and Trust Co PPP 2020, PPP 2021 | All 694 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $40K | 8 |
| 1/20/2021 | second | $56K | 22 |
About The Union Beverage Co. LLC
The Union Beverage Co. LLC is a bars company in Stillwater, Oklahoma. Its estimated annual revenue is about $1.5M, with roughly $159K of EBITDA. It has about 22 employees. Its estimated business value is $302K (likely range $159K–$413K).
Common questions
- Who owns The Union Beverage Co. LLC?
- The owner of The Union Beverage Co. 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 Union Beverage Co. LLC make?
- SeeBITDA estimates The Union Beverage Co. LLC's annual revenue at about $1.5M (likely between $957K and $1.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Union Beverage Co. LLC worth?
- About $302K, roughly 1.9× its estimated EBITDA of $159K, typical for a bars company its size. Likely range: $159K–$413K.
- How many employees does The Union Beverage Co. LLC have?
- About 22, as reported on its PPP loan.