Xcel Office Solutions LLC
How we got $2.7M
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
▲ 23% 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 |
|---|---|---|
| XCEL OFFICE SOLUTIONS LLC this business | $12.3M | — |
| DAVENPORT ENTERPRISES INC Oklahoma City · 4 employees | $2.9M | 0.6 mi |
| CHRISTIE'S TOY BOX MANAGEMENT CO. Oklahoma City · 71 employees | $17.6M | 2.5 mi |
| WICHITA FALLS GIFTS, INC. Oklahoma City · 7 employees | $2.0M | 2.5 mi |
| TIFFANY WEBB Bethany · 1 employees | $557K | 3.4 mi |
| DAVID K. GREEN Oklahoma City · 20 employees | $6.2M | 3.5 mi |
| DUER BALLOONS & PROMOTIONS, INC. Warr Acres · 3 employees | $1.5M | 3.7 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $8.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $14.4M |
| Estimate: the two combined (geometric mean) | $12.3M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $896K |
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 | $2.7M |
| Multiple for this size and industry | 3× |
| Value range | $1.4M – $3.7M |
| Revenue range | $8.1M – $14.1M |
| EBITDA range | $589K – $1.0M |
| Industry (NAICS) | Retail Trade (453210) |
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: approximate sector default. 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
- BankingNBC 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 Roles are as stated there and may be out of date.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
| NBC Oklahoma PPP 2020, PPP 2021 | All 526 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $246K | 18 |
| 1/23/2021 | second | $241K | 17 |
About Xcel Office Solutions LLC
Xcel Office Solutions LLC is a retail trade company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $12.3M, with roughly $896K of EBITDA. It has about 18 employees. Its estimated business value is $2.7M (likely range $1.4M–$3.7M).
Common questions
- Who owns Xcel Office Solutions LLC?
- The owner of Xcel Office Solutions 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 Xcel Office Solutions LLC make?
- SeeBITDA estimates Xcel Office Solutions LLC's annual revenue at about $12.3M (likely between $8.1M and $14.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Xcel Office Solutions LLC worth?
- About $2.7M, roughly 3× its estimated EBITDA of $896K, typical for a retail trade company its size. Likely range: $1.4M–$3.7M.
- How many employees does Xcel Office Solutions LLC have?
- About 18, as reported on its PPP loan.