Vs, Inc
How we got $1.1M
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 18% 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 |
|---|---|---|
| VS, INC this business | $780K | — |
| Cedar Valley RV Park Guthrie | $1.5M | 0.1 mi |
| Love's RV Stop Guthrie | $1.5M | 6.0 mi |
| Love's RV Hookup Guthrie | $1.5M | 6.1 mi |
| Tallgrass RV Park Guthrie | $1.5M | 6.5 mi |
| Camp JOY Guthrie | $1.5M | 6.6 mi |
| KKs Horse Hotel Guthrie | $1.5M | 6.8 mi |
The full calculation
| Employees reported to the SBA | 3 |
| 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) | $416K |
| Estimate: the two combined (geometric mean) | $780K |
| EBITDA margin (industry, adjusted for size) | 36% |
| EBITDA = revenue × margin | $278K |
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 | $1.1M |
| Multiple for this size and industry | 3.9× |
| Value range | $571K – $1.5M |
| Revenue range | $513K – $890K |
| EBITDA range | $183K – $317K |
| Industry (NAICS) | RV (Recreational Vehicle) Parks and Campgrounds (721211) |
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
- BankingF & M 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 Roles are as stated there and may be out of date.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
| F & M Bank PPP 2020, PPP 2021 | All 379 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 | $9K | 3 |
| 1/23/2021 | second | $13K | 2 |
About Vs, Inc
Vs, Inc is a rv (recreational vehicle) parks and campgrounds company in Guthrie, Oklahoma. Its estimated annual revenue is about $780K, with roughly $278K of EBITDA. It has about 3 employees. Its estimated business value is $1.1M (likely range $571K–$1.5M).
Common questions
- Who owns Vs, Inc?
- The owner of Vs, Inc 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 Vs, Inc make?
- SeeBITDA estimates Vs, Inc's annual revenue at about $780K (likely between $513K and $890K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Vs, Inc worth?
- About $1.1M, roughly 3.9× its estimated EBITDA of $278K, typical for a rv (recreational vehicle) parks and campgrounds company its size. Likely range: $571K–$1.5M.
- How many employees does Vs, Inc have?
- About 3, as reported on its PPP loan.