Umaji, LLC
How we got $146K
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
▲ 36% 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 |
|---|---|---|
| UMAJI, LLC this business | $979K | — |
| GARDNER GROCERY LLC Antlers · 13 employees | $4.3M | 0.9 mi |
| EARTHMAN CORNER STORE CORPORATION Fort Towson · 12 employees | $2.4M | 25.7 mi |
| PAUL MULLINS, INC. Atoka · 3 employees | $2.0M | 29.7 mi |
| ATOKA MART, LLC Atoka · 3 employees | $1.5M | 29.8 mi |
| TEXASIA CORPORATION Atoka · 19 employees | $6.2M | 29.8 mi |
| TUSHKA MART INCORPORATED Atoka · 7 employees | $3.0M | 30.6 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $644K |
| Estimate: the two combined (geometric mean) | $979K |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $73K |
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 | $146K |
| Multiple for this size and industry | 2× |
| Value range | $77K – $199K |
| Revenue range | $644K – $1.1M |
| EBITDA range | $48K – $83K |
| Industry (NAICS) | Grocery and Convenience Retailers (445120) |
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 National 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 Roles are as stated there and may be out of date.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
| First Bank PPP 2020, PPP 2021 | All 220 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $6K | 2 |
| 2/9/2021 | second | $8K | 2 |
About Umaji, LLC
Umaji, LLC is a grocery and convenience retailers company in Antlers, Oklahoma. Its estimated annual revenue is about $979K, with roughly $73K of EBITDA. It has about 2 employees. Its estimated business value is $146K (likely range $77K–$199K).
Common questions
- Who owns Umaji, LLC?
- The owner of Umaji, 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 Umaji, LLC make?
- SeeBITDA estimates Umaji, LLC's annual revenue at about $979K (likely between $644K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Umaji, LLC worth?
- About $146K, roughly 2× its estimated EBITDA of $73K, typical for a grocery and convenience retailers company its size. Likely range: $77K–$199K.
- How many employees does Umaji, LLC have?
- About 2, as reported on its PPP loan.