Vapor USA LLC
How we got $3.2M
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 34% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| VAPOR USA LLC this business | $10.3M | — |
| Blue Bell Creameries Broken Arrow | $1.7M | 4.3 mi |
| Dippin' Dots Tulsa | $1.7M | 6.2 mi |
| Dippin' Dots Tulsa | $1.7M | 6.7 mi |
| HELLIM CHEESE FACTORY, LLC Tulsa · 4 employees | $5.5M | 8.2 mi |
| JARED'S FROZEN CUSTARD INC Bartlesville · 4 employees | $2.6M | 44.5 mi |
| TRIPLE M DAIRY Tahlequah · 4 employees | $3.8M | 48.0 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $14.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.8M |
| Estimate: the two combined (geometric mean) | $10.3M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $834K |
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 | $3.2M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.7M – $4.3M |
| Revenue range | $6.7M – $11.7M |
| EBITDA range | $549K – $951K |
| Industry (NAICS) | Dry, Condensed, and Evaporated Dairy Product Manufacturing (311514) |
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
History & advisors
Advisors
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 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 | $70K | 12 |
About Vapor USA LLC
Vapor USA LLC is a dry, condensed, and evaporated dairy product manufacturing company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $10.3M, with roughly $834K of EBITDA. It has about 12 employees. Its estimated business value is $3.2M (likely range $1.7M–$4.3M).
Common questions
- Who owns Vapor USA LLC?
- The owner of Vapor USA 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 Vapor USA LLC make?
- SeeBITDA estimates Vapor USA LLC's annual revenue at about $10.3M (likely between $6.7M and $11.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Vapor USA LLC worth?
- About $3.2M, roughly 3.8× its estimated EBITDA of $834K, typical for a dry, condensed, and evaporated dairy product manufacturing company its size. Likely range: $1.7M–$4.3M.
- How many employees does Vapor USA LLC have?
- About 12, as reported on its PPP loan.