Browns Pharmacy and Gift S LLC
How we got $2.0M
Based on its 18 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
What they do
Brown's Pharmacy and Gifts is a local pharmacy in Ada, OK that offers prescription refills, immunizations, and medication management services to its community.
From the company's website. Industry: Pharmacies.
Estimated value over time
▲ 18% since 2021Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Employees over time
▼ 39% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 18 | $5.4M |
| 2023 | Form 5500 | 10 | $3.0M |
| 2024 | Form 5500 | 11 | $3.3M |
| 2025 | Form 5500 | 11 | $3.3M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| BROWNS PHARMACY AND GIFT S LLC this business | $10.0M | — |
| ADA PHARMACY INC Ada · 7 employees | $6.3M | 0.4 mi |
| ADA APOTHECARY PLLC Ada · 15 employees | $5.8M | 0.5 mi |
| BRODERICK ENTERPRISES LLC Ada · 10 employees | $6.5M | 1.1 mi |
| HEAVENLY NUTRITION, LLC Ada · 1 employees | $362K | 1.3 mi |
| HOUSE OF HEALTH ADA, LLC Ada · 2 employees | $1.3M | 1.6 mi |
| PRUITT COMPANY OF ADA, INC Ada · 4 employees | $2.2M | 1.6 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.5M |
| Estimate: the two combined (geometric mean) | $10.0M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $668K |
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 | $2.0M |
| Multiple for this size and industry | 3× |
| Value range | $1.1M – $2.7M |
| Revenue range | $6.6M – $11.4M |
| EBITDA range | $440K – $762K |
| Industry (NAICS) | Retail Trade (446110) |
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
People & advisors
Advisors
- BankingVision 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
| Vision Bank PPP 2021 | All 487 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/13/2021 | first | $106K | 18 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Browns Pharmacy and Gift S LLC
Browns Pharmacy and Gift S LLC is a pharmacies company in Ada, Oklahoma, in business since 2019. Its estimated annual revenue is about $10.0M, with roughly $668K of EBITDA. It has about 11 employees. Its estimated business value is $2.0M (likely range $1.1M–$2.7M).
Common questions
- Who owns Browns Pharmacy and Gift S LLC?
- The owner of Browns Pharmacy and Gift S 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 Browns Pharmacy and Gift S LLC make?
- SeeBITDA estimates Browns Pharmacy and Gift S LLC's annual revenue at about $10.0M (likely between $6.6M and $11.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Browns Pharmacy and Gift S LLC worth?
- About $2.0M, roughly 3× its estimated EBITDA of $668K, typical for a pharmacies company its size. Likely range: $1.1M–$2.7M.
- How many employees does Browns Pharmacy and Gift S LLC have?
- About 11, from its 2025 retirement-plan filing.
- When was Browns Pharmacy and Gift S LLC founded?
- Browns Pharmacy and Gift S LLC has been in business since 2019.