Vandalay, LLC
How we got $102K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 11% 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 |
|---|---|---|
| VANDALAY, LLC this business | $176K | — |
| GREAT PLAINS VETERINARY SERVICES LLC Arcadia · 4 employees | $1.6M | 2.0 mi |
| MK INDUSTRIES LLC Edmond · 1 employees | $478K | 2.2 mi |
| Soldier Creek Equine Clinic - SCEQC Arcadia | $1.2M | 2.4 mi |
| Crosby Vet Services Arcadia | $1.2M | 3.1 mi |
| PRESTIGE DIRECTION DRILLING, LLC Edmond · 1 employees | $740K | 3.1 mi |
| EDMOND EAST ANIMAL HOSPITAL PLLC Edmond · 8 employees | $1.7M | 3.2 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $223K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $107K |
| Estimate: the two combined (geometric mean) | $176K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $41K |
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 | $102K |
| Multiple for this size and industry | 2.5× |
| Value range | $54K – $140K |
| Revenue range | $116K – $201K |
| EBITDA range | $27K – $47K |
| Industry (NAICS) | Photography Studios, Portrait (541921) |
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. 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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $3K | 1 |
About Vandalay, LLC
Vandalay, LLC is a photography studios, portrait company in Arcadia, Oklahoma. Its estimated annual revenue is about $176K, with roughly $41K of EBITDA. It has about 1 employees. Its estimated business value is $102K (likely range $54K–$140K).
Common questions
- Who owns Vandalay, LLC?
- The owner of Vandalay, 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 Vandalay, LLC make?
- SeeBITDA estimates Vandalay, LLC's annual revenue at about $176K (likely between $116K and $201K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Vandalay, LLC worth?
- About $102K, roughly 2.5× its estimated EBITDA of $41K, typical for a photography studios, portrait company its size. Likely range: $54K–$140K.
- How many employees does Vandalay, LLC have?
- About 1, as reported on its PPP loan.