Bray Store LLC.
How we got $857K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| BRAY STORE LLC. this business | $6.8M | — |
| HOP & SACK #1, INC Marlow · 9 employees | $6.4M | 1.6 mi |
| CITY MART ENERGY LLC Duncan · 14 employees | $15.3M | 9.2 mi |
| TIMMINS SERVICE LLC Duncan · 2 employees | $2.4M | 9.4 mi |
| SAINI CORPORATION Duncan · 5 employees | $4.1M | 9.7 mi |
| VALON MUSA Duncan · 2 employees | $1.9M | 9.8 mi |
| JAYSHER, INC. Rush Springs · 12 employees | $8.2M | 10.3 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.8M |
| Estimate: the two combined (geometric mean) | $6.8M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $357K |
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 | $857K |
| Multiple for this size and industry | 2.4× |
| Value range | $451K – $1.2M |
| Revenue range | $4.5M – $7.8M |
| EBITDA range | $235K – $407K |
| Industry (NAICS) | Retail Trade (447110) |
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: approximate sector default. 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
- BankingBank of CommercePPP / 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 Roles are as stated there and may be out of date.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
| Bank of Commerce PPP 2020, PPP 2021 | All 308 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 | $37K | 8 |
| 1/16/2021 | second | $37K | 8 |
About Bray Store LLC.
Bray Store LLC. is a retail trade company in Marlow, Oklahoma. Its estimated annual revenue is about $6.8M, with roughly $357K of EBITDA. It has about 8 employees. Its estimated business value is $857K (likely range $451K–$1.2M).
Common questions
- Who owns Bray Store LLC.?
- The owner of Bray Store 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 Bray Store LLC. make?
- SeeBITDA estimates Bray Store LLC.'s annual revenue at about $6.8M (likely between $4.5M and $7.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Bray Store LLC. worth?
- About $857K, roughly 2.4× its estimated EBITDA of $357K, typical for a retail trade company its size. Likely range: $451K–$1.2M.
- How many employees does Bray Store LLC. have?
- About 8, as reported on its PPP loan.