Edmond Athletic Complex, LLC
How we got $743K
Based on its 25 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 23% 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 |
|---|---|---|
| EDMOND ATHLETIC COMPLEX, LLC this business | $1.4M | — |
| TG FITNESS Edmond · 11 employees | $1.1M | 0.1 mi |
| Twist & Shout All-Stars Edmond | $793K | 0.2 mi |
| Ap Fitness Edmond | $793K | 0.3 mi |
| Performance Athletics Edmond | $793K | 0.3 mi |
| Integris Health Thunder Training Center Edmond | $793K | 0.3 mi |
| CLINT ANDERSON FITNESS Edmond · 1 employees | $74K | 0.3 mi |
The full calculation
| Employees reported to the SBA | 25 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $275K |
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 | $743K |
| Multiple for this size and industry | 2.7× |
| Value range | $391K – $1.0M |
| Revenue range | $899K – $1.6M |
| EBITDA range | $181K – $314K |
| Industry (NAICS) | Fitness and Recreational Sports Centers (713940) |
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
History & advisors
Advisors
- BankingFirst Enterprise 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 Roles are as stated there and may be out of date.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
| First Enterprise Bank PPP 2020, PPP 2021 | All 148 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $48K | 25 |
| 1/23/2021 | second | $48K | 23 |
About Edmond Athletic Complex, LLC
Edmond Athletic Complex, LLC is a gyms & fitness company in Edmond, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $275K of EBITDA. It has about 25 employees. Its estimated business value is $743K (likely range $391K–$1.0M).
Common questions
- Who owns Edmond Athletic Complex, LLC?
- The owner of Edmond Athletic Complex, 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 Edmond Athletic Complex, LLC make?
- SeeBITDA estimates Edmond Athletic Complex, LLC's annual revenue at about $1.4M (likely between $899K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Edmond Athletic Complex, LLC worth?
- About $743K, roughly 2.7× its estimated EBITDA of $275K, typical for a gyms & fitness company its size. Likely range: $391K–$1.0M.
- How many employees does Edmond Athletic Complex, LLC have?
- About 25, as reported on its PPP loan.