Zephyr Operating Co LLC
How we got $12.1M
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
▲ 30% 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 |
|---|---|---|
| ZEPHYR OPERATING CO LLC this business | $10.5M | — |
| ZEPHYR SWD LLC Oklahoma City · 12 employees | $55.6M | 0.0 mi |
| SKYCAP ENERGY, LLC Oklahoma City · 4 employees | $18.0M | 0.1 mi |
| HURRICAN RESOURCES COMPANY LLC Oklahoma City · 2 employees | $7.3M | 0.1 mi |
| BOONE OPERATING, INC. Oklahoma City · 4 employees | $18.5M | 0.3 mi |
| JMA ENERGY COMPANY, LLC Oklahoma City · 28 employees | $159.5M | 0.5 mi |
| B.R. POLK, INC. Oklahoma City · 7 employees | $28.7M | 0.6 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $12.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.8M |
| Estimate: the two combined (geometric mean) | $10.5M |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $2.6M |
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 | $12.1M |
| Multiple for this size and industry | 4.7× |
| Value range | $6.4M – $16.5M |
| Revenue range | $6.9M – $12.0M |
| EBITDA range | $1.7M – $2.9M |
| Industry (NAICS) | Oil and Gas Extraction (211111) |
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
- 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 Roles are as stated there and may be out of date.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 2020 | 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 |
|---|---|---|---|
| 4/28/2020 | first | $32K | 3 |
About Zephyr Operating Co LLC
Zephyr Operating Co LLC is an oil and gas extraction company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $10.5M, with roughly $2.6M of EBITDA. It has about 3 employees. Its estimated business value is $12.1M (likely range $6.4M–$16.5M).
Common questions
- Who owns Zephyr Operating Co LLC?
- The owner of Zephyr Operating Co 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 Zephyr Operating Co LLC make?
- SeeBITDA estimates Zephyr Operating Co LLC's annual revenue at about $10.5M (likely between $6.9M and $12.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Zephyr Operating Co LLC worth?
- About $12.1M, roughly 4.7× its estimated EBITDA of $2.6M, typical for a oil and gas extraction company its size. Likely range: $6.4M–$16.5M.
- How many employees does Zephyr Operating Co LLC have?
- About 3, as reported on its PPP loan.