Willows Family Ales: Pearl Beach District LLC
How we got $258K
Based on its 13 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 21% since 2021Today'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 |
|---|---|---|
| WILLOWS FAMILY ALES: PEARL BEACH DISTRICT LLC this business | $1.2M | — |
| PEARL BEACH BREW PUB Tulsa · 13 employees | $1.0M | 0.0 mi |
| Tulsa Eagle Tulsa | $760K | 0.1 mi |
| Centennial Lounge Tulsa | $760K | 0.2 mi |
| ART BAR LLC Tulsa · 4 employees | $432K | 0.2 mi |
| Lot No. 6 Tulsa | $760K | 0.2 mi |
| Hodges Bend Tulsa | $760K | 0.3 mi |
The full calculation
| Employees reported to the SBA | 13 |
| 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) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $136K |
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 | $258K |
| Multiple for this size and industry | 1.9× |
| Value range | $136K – $352K |
| Revenue range | $817K – $1.4M |
| EBITDA range | $89K – $155K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
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 Roles are as stated there and may be out of date.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 2021 | 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 |
|---|---|---|---|
| 2/24/2021 | first | $45K | 13 |
About Willows Family Ales: Pearl Beach District LLC
Willows Family Ales: Pearl Beach District LLC is a bars company in Tulsa, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $136K of EBITDA. It has about 13 employees. Its estimated business value is $258K (likely range $136K–$352K).
Common questions
- Who owns Willows Family Ales: Pearl Beach District LLC?
- The owner of Willows Family Ales: Pearl Beach District 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 Willows Family Ales: Pearl Beach District LLC make?
- SeeBITDA estimates Willows Family Ales: Pearl Beach District LLC's annual revenue at about $1.2M (likely between $817K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willows Family Ales: Pearl Beach District LLC worth?
- About $258K, roughly 1.9× its estimated EBITDA of $136K, typical for a bars company its size. Likely range: $136K–$352K.
- How many employees does Willows Family Ales: Pearl Beach District LLC have?
- About 13, as reported on its PPP loan.