Under the Sea LLC
How we got $2.5M
Based on its 21 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 22% 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 |
|---|---|---|
| UNDER THE SEA LLC this business | $3.1M | — |
| FIVE CIVILIZED TRIBES MUSEUM AND CENTER FOR THE STUDY OF IND Muskogee · 5 employees | $333K | 6.3 mi |
| OKLAHOMA MUSIC HALL OF FAME AND MUSEUM INC Muskogee · 2 employees | $107K | 8.8 mi |
| THREE RIVERS MUSEUM OF MUSKOGEE OKLAHOMA INC Muskogee · 3 employees | $362K | 8.8 mi |
| BROKEN ARROW HISTORICAL SOCIETY Broken Arrow · 5 employees | $133K | 22.7 mi |
| MVA INC Broken Arrow · 1 employees | $136K | 22.9 mi |
| CHEROKEE NATIONAL HISTORIC SOCIETY, INC. Park Hill · 17 employees | $1.6M | 28.9 mi |
The full calculation
| Employees reported to the SBA | 21 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.5M |
| Estimate: the two combined (geometric mean) | $3.1M |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $725K |
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 | $2.5M |
| Multiple for this size and industry | 3.4× |
| Value range | $1.3M – $3.4M |
| Revenue range | $2.1M – $3.6M |
| EBITDA range | $477K – $827K |
| Industry (NAICS) | Zoos and Botanical Gardens (712130) |
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 Bank, Frazer 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 Roles are as stated there and may be out of date.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 PPP 2020 | All 1,355 borrowers → |
| Frazer Bank PPP 2021 | All 177 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $84K | 21 |
| 1/20/2021 | second | $92K | 21 |
About Under the Sea LLC
Under the Sea LLC is a zoos and botanical gardens company in Porter, Oklahoma. Its estimated annual revenue is about $3.1M, with roughly $725K of EBITDA. It has about 21 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.4M).
Common questions
- Who owns Under the Sea LLC?
- The owner of Under the Sea 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 Under the Sea LLC make?
- SeeBITDA estimates Under the Sea LLC's annual revenue at about $3.1M (likely between $2.1M and $3.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Under the Sea LLC worth?
- About $2.5M, roughly 3.4× its estimated EBITDA of $725K, typical for a zoos and botanical gardens company its size. Likely range: $1.3M–$3.4M.
- How many employees does Under the Sea LLC have?
- About 21, as reported on its PPP loan.