Yamaha of Stillwater, LLC
How we got $1.9M
Based on its 14 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 43% 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 |
|---|---|---|
| YAMAHA OF STILLWATER, LLC this business | $15.1M | — |
| VANGOUGH POWERSPORTS, LLC Stillwater · 10 employees | $6.6M | 3.8 mi |
| JEG POWERSPORTS, LLC Stillwater · 6 employees | $4.2M | 4.0 mi |
| DEVINE DOZER & CONSTRUCTION LLC Stillwater · 8 employees | $8.2M | 9.6 mi |
| SWINFORD GROUP, LLC Morrison · 5 employees | $3.5M | 12.2 mi |
| MID AMERICA CYCLE LLC Edmond · 1 employees | $1.2M | 31.9 mi |
| WILSON WATERSPORTS, LLCW Edmond · 6 employees | $4.3M | 32.1 mi |
The full calculation
| Employees reported to the SBA | 14 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $15.1M |
| Estimate: the two combined (geometric mean) | $15.1M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $618K |
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 | $1.9M |
| Multiple for this size and industry | 3× |
| Value range | $976K – $2.5M |
| Revenue range | $9.9M – $17.2M |
| EBITDA range | $407K – $705K |
| Industry (NAICS) | Motorcycle, Boat, and Other Motor Vehicle Dealers (441228) |
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
- BankingExchange Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Exchange Bank and Trust Company PPP 2020 | All 217 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 | $157K | 14 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Yamaha of Stillwater, LLC
Yamaha of Stillwater, LLC is a car dealers company in Stillwater, Oklahoma. It is owned by Paul Sumrall (President). Its estimated annual revenue is about $15.1M, with roughly $618K of EBITDA. It has about 14 employees. Its estimated business value is $1.9M (likely range $976K–$2.5M).
Common questions
- Who owns Yamaha of Stillwater, LLC?
- Yamaha of Stillwater, LLC is owned by Paul Sumrall (President), according to public sources such as the company's website or filings.
- How much revenue does Yamaha of Stillwater, LLC make?
- SeeBITDA estimates Yamaha of Stillwater, LLC's annual revenue at about $15.1M (likely between $9.9M and $17.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Yamaha of Stillwater, LLC worth?
- About $1.9M, roughly 3× its estimated EBITDA of $618K, typical for a car dealers company its size. Likely range: $976K–$2.5M.
- How many employees does Yamaha of Stillwater, LLC have?
- About 14, as reported on its PPP loan.