Xinghai LLC
How we got $128K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| XINGHAI LLC this business | $556K | — |
| Mazzio's Italian Eatery Coweta | $1.7M | 0.0 mi |
| Mazzio's Pizza & Wings Coweta | $1.7M | 0.0 mi |
| Nutrition 51 Coweta | $1.7M | 0.0 mi |
| Cactus Cones Coweta | $1.7M | 0.0 mi |
| J B's Donuts Coweta | $1.7M | 0.0 mi |
| BROCCARD LLC Coweta · 20 employees | $1.3M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $414K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $574K |
| Estimate: the two combined (geometric mean) | $556K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $71K |
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 | $128K |
| Multiple for this size and industry | 1.8× |
| Value range | $67K – $175K |
| Revenue range | $366K – $634K |
| EBITDA range | $47K – $81K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingThe Huntington National 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 Roles are as stated there and may be out of date.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
| The Huntington National Bank PPP 2020 | All 21 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/19/2020 | first | $15K | 3 |
About Xinghai LLC
Xinghai LLC is a restaurants company in Coweta, Oklahoma. Its estimated annual revenue is about $556K, with roughly $71K of EBITDA. It has about 3 employees. Its estimated business value is $128K (likely range $67K–$175K).
Common questions
- Who owns Xinghai LLC?
- The owner of Xinghai 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 Xinghai LLC make?
- SeeBITDA estimates Xinghai LLC's annual revenue at about $556K (likely between $366K and $634K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Xinghai LLC worth?
- About $128K, roughly 1.8× its estimated EBITDA of $71K, typical for a restaurants company its size. Likely range: $67K–$175K.
- How many employees does Xinghai LLC have?
- About 3, as reported on its PPP loan.