Varai LLC
How we got $512K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
LIV is a whole-person health clinic in Duncan, Oklahoma that offers evaluation, chiropractic care, restorative therapies, wellness services and objective testing for adults dealing with pain, limited movement, low energy, weight changes, stress and slow recovery.
From the company's website. Industry: Chiropractors & therapists.
Customers & suppliers
Suppliers & brands
- Optimal Health Systems · brand it sells or installs
Estimated value over time
▲ 38% 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 |
|---|---|---|
| VARAI LLC this business | $1.1M | — |
| GILLISPIE COUNSELING SERVICES LLC Duncan · 1 employees | $214K | 0.1 mi |
| 580 Chiropractic Duncan | $581K | 0.1 mi |
| BRENDHAN M FRITTS, O.D. P.C Duncan · 4 employees | $744K | 0.1 mi |
| AXIS CHIROPRACTIC PLLC Duncan · 3 employees | $465K | 0.1 mi |
| Touchstone Counseling Center Duncan | $581K | 0.1 mi |
| Miller Eye Care & Surgery, PLLC Duncan | $581K | 0.1 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 19% |
| EBITDA = revenue × margin | $205K |
Brought up to date: prices are 10% higher than in the benchmark's year and Oklahoma employment in this industry has grown 11% since 2020, both included above.
| Estimated value = EBITDA × typical sale multiple | $512K |
| Multiple for this size and industry | 2.5× |
| Value range | $307K – $798K |
| Revenue range | $788K – $1.4M |
| EBITDA range | $153K – $266K |
| Industry (NAICS) | Offices of chiropractors (621310) |
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
- BankingBancFirstPPP / 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
| BancFirst PPP 2020, PPP 2021 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $50K | 8 |
| 1/27/2021 | second | $56K | 9 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Varai LLC
Varai LLC is a chiropractors & therapists company in Duncan, Oklahoma. It is owned by Trinh Bender (Founder). Its estimated annual revenue is about $1.1M, with roughly $205K of EBITDA. It has about 9 employees. Its estimated business value is $512K (likely range $307K–$798K).
Common questions
- Who owns Varai LLC?
- Varai LLC is owned by Trinh Bender (Founder), according to public sources such as the company's website or filings.
- How much revenue does Varai LLC make?
- SeeBITDA estimates Varai LLC's annual revenue at about $1.1M (likely between $788K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Varai LLC worth?
- About $512K, roughly 2.5× its estimated EBITDA of $205K, typical for a chiropractors & therapists company its size. Likely range: $307K–$798K.
- How many employees does Varai LLC have?
- About 9, as reported on its PPP loan.