Vapor Zone, LLC
How we got $4.7M
Based on its 18 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 21% 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 |
|---|---|---|
| VAPOR ZONE, LLC this business | $26.0M | — |
| TENDERETTE STEAK COMPANY OF OKLAHOMA, INC. Oklahoma City · 7 employees | $7.4M | 1.7 mi |
| R&K SNACKS ENTERPRISES I INC Oklahoma City · 9 employees | $15.4M | 2.5 mi |
| CUSACK WHOLESALE MEAT CO. Oklahoma City · 9 employees | $15.5M | 2.6 mi |
| COUNTRY SQUIRE FARM PRODUCTS, INC. Oklahoma City · 11 employees | $24.9M | 3.3 mi |
| SCHRAAD & ASSOCIATES-SALES/MARKETING, INC. Oklahoma City | $256.0M | 3.6 mi |
| OKLAHOMA BANANA DISTRIBUTING CO, INC. Oklahoma City · 7 employees | $13.4M | 3.6 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $30.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $17.2M |
| Estimate: the two combined (geometric mean) | $26.0M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $1.1M |
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 | $4.7M |
| Multiple for this size and industry | 4.3× |
| Value range | $2.5M – $6.4M |
| Revenue range | $17.1M – $29.6M |
| EBITDA range | $716K – $1.2M |
| Industry (NAICS) | General Line Grocery Merchant Wholesalers (424410) |
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 Bank of OklahomaPPP / 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 Roles are as stated there and may be out of date.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 National Bank of Oklahoma PPP 2020 | All 405 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 | $86K | 18 |
About Vapor Zone, LLC
Vapor Zone, LLC is a general line grocery merchant wholesalers company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $26.0M, with roughly $1.1M of EBITDA. It has about 18 employees. Its estimated business value is $4.7M (likely range $2.5M–$6.4M).
Common questions
- Who owns Vapor Zone, LLC?
- The owner of Vapor Zone, 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 Zone, LLC make?
- SeeBITDA estimates Vapor Zone, LLC's annual revenue at about $26.0M (likely between $17.1M and $29.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Vapor Zone, LLC worth?
- About $4.7M, roughly 4.3× its estimated EBITDA of $1.1M, typical for a general line grocery merchant wholesalers company its size. Likely range: $2.5M–$6.4M.
- How many employees does Vapor Zone, LLC have?
- About 18, as reported on its PPP loan.