At the Y Liquors
How we got $224K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| AT THE Y LIQUORS this business | $1.7M | — |
| RIVERSIDE PACKAGING Tahlequah · 3 employees | $1.8M | 15.8 mi |
| 59 LIQUOR Westville · 2 employees | $1.4M | 24.8 mi |
| HARROD CORK AND BOTTLE SHOP Broken Arrow · 4 employees | $1.5M | 44.1 mi |
| EPIQUE WINE & SPIRITS, LLC Broken Arrow · 3 employees | $1.5M | 46.7 mi |
| CJ'S WINE & SPIRITS LP Broken Arrow · 6 employees | $2.6M | 47.0 mi |
| GRAND SPIRITS WINE & LIQUOR Grove · 3 employees | $1.7M | 50.9 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $112K |
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 | $224K |
| Multiple for this size and industry | 2× |
| Value range | $118K – $306K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $74K – $128K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
- BankingArmstrong 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 Roles are as stated there and may be out of date.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
| Armstrong Bank PPP 2020 | All 1,355 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $11K | 6 |
About At the Y Liquors
At the Y Liquors is a beer, wine, and liquor retailers company in Tahlequah, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $112K of EBITDA. It has about 6 employees. Its estimated business value is $224K (likely range $118K–$306K).
Common questions
- Who owns At the Y Liquors?
- The owner of At the Y Liquors 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 At the Y Liquors make?
- SeeBITDA estimates At the Y Liquors's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is At the Y Liquors worth?
- About $224K, roughly 2× its estimated EBITDA of $112K, typical for a beer, wine, and liquor retailers company its size. Likely range: $118K–$306K.
- How many employees does At the Y Liquors have?
- About 6, as reported on its PPP loan.