Zephyrus Electronics Ltd.
How we got $2.5M
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 18% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ZEPHYRUS ELECTRONICS LTD. this business | $5.5M | — |
| DCI COMMUNICATIONS, INC. Tulsa · 12 employees | $4.4M | 1.5 mi |
| GENESIS TECHNOLOGIES, INC Tulsa · 10 employees | $4.0M | 5.3 mi |
| ALTURA COMMUNICATON SOLUTIONS, LLC Tulsa | $4.4M | 7.2 mi |
| Extreme Networks Tulsa | $2.0M | 9.5 mi |
| BKK COMMUNICATIONS, LLC Claremore · 4 employees | $1.3M | 15.1 mi |
| OKLAHOMA SCREEN MANUFACTURING LLC Oologah · 28 employees | $14.1M | 20.1 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.3M |
| Estimate: the two combined (geometric mean) | $5.5M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $629K |
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 | $2.5M |
| Multiple for this size and industry | 3.9× |
| Value range | $1.3M – $3.4M |
| Revenue range | $3.6M – $6.3M |
| EBITDA range | $414K – $718K |
| Industry (NAICS) | Radio and Television Broadcasting and Wireless Communications Equipment Manufacturing (334220) |
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. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingProsperity 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 Roles are as stated there and may be out of date.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
| Prosperity Bank PPP 2020 | All 748 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 | $133K | 12 |
About Zephyrus Electronics Ltd.
Zephyrus Electronics Ltd. is a radio and television broadcasting and wireless communications equipment manufacturing company in Tulsa, Oklahoma. Its estimated annual revenue is about $5.5M, with roughly $629K of EBITDA. It has about 12 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.4M).
Common questions
- Who owns Zephyrus Electronics Ltd.?
- The owner of Zephyrus Electronics Ltd. 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 Zephyrus Electronics Ltd. make?
- SeeBITDA estimates Zephyrus Electronics Ltd.'s annual revenue at about $5.5M (likely between $3.6M and $6.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Zephyrus Electronics Ltd. worth?
- About $2.5M, roughly 3.9× its estimated EBITDA of $629K, typical for a radio and television broadcasting and wireless communications equipment manufacturing company its size. Likely range: $1.3M–$3.4M.
- How many employees does Zephyrus Electronics Ltd. have?
- About 12, as reported on its PPP loan.