Xt21 LLC
How we got $233K
Based on its 6 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 |
|---|---|---|
| XT21 LLC this business | $1.2M | — |
| Bravos Mexican Grill Skiatook Skiatook | $1.7M | 0.0 mi |
| The Crescent Cafe - Skiatook Skiatook | $1.7M | 0.0 mi |
| Sabores Mexican Cuisine Skiatook | $1.7M | 0.0 mi |
| Auction House Coffee Co. Skiatook | $1.7M | 0.1 mi |
| Casey's Skiatook | $1.7M | 0.1 mi |
| 1911 Brickhouse Mercantile and Coffee Co. Skiatook | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $686K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $130K |
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 | $233K |
| Multiple for this size and industry | 1.8× |
| Value range | $123K – $319K |
| Revenue range | $780K – $1.4M |
| EBITDA range | $85K – $148K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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, 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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020, PPP 2021 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $45K | 6 |
| 2/20/2021 | second | $63K | 6 |
About Xt21 LLC
Xt21 LLC is a restaurants company in Skiatook, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $130K of EBITDA. It has about 6 employees. Its estimated business value is $233K (likely range $123K–$319K).
Common questions
- Who owns Xt21 LLC?
- The owner of Xt21 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 Xt21 LLC make?
- SeeBITDA estimates Xt21 LLC's annual revenue at about $1.2M (likely between $780K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Xt21 LLC worth?
- About $233K, roughly 1.8× its estimated EBITDA of $130K, typical for a restaurants company its size. Likely range: $123K–$319K.
- How many employees does Xt21 LLC have?
- About 6, as reported on its PPP loan.