Cheyenne Professional Drug, Inc.
How we got $1.4M
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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 |
|---|---|---|
| CHEYENNE PROFESSIONAL DRUG, INC. this business | $2.5M | — |
| Vision Source Sayre | $1.0M | 0.4 mi |
| DAVID EPP OD PC Sayre · 6 employees | $1.1M | 0.4 mi |
| Rob's "path To Miracles" Ranch Sayre | $1.0M | 1.3 mi |
| DCBOREN PT LLC Elk City · 1 employees | $236K | 15.0 mi |
| BVA Advanced Eyecare - West Residency in Ocular Disease Elk City | $1.0M | 15.1 mi |
| TEKE ENTERPRISES INC Elk City · 2 employees | $463K | 15.2 mi |
The full calculation
| Employees reported to the SBA | 12 |
| 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) | $2.5M |
| Estimate: the two combined (geometric mean) | $2.5M |
| EBITDA margin (industry, adjusted for size) | 18% |
| EBITDA = revenue × margin | $453K |
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 | $1.4M |
| Multiple for this size and industry | 3× |
| Value range | $714K – $1.9M |
| Revenue range | $1.7M – $2.9M |
| EBITDA range | $298K – $516K |
| Industry (NAICS) | Offices of All Other Miscellaneous Health Practitioners (621399) |
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
- BankingThe First National Bank & TrustPPP / 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 Roles are as stated there and may be out of date.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 Bank and Trust Co PPP 2020 | All 694 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $109K | 12 |
About Cheyenne Professional Drug, Inc.
Cheyenne Professional Drug, Inc. is an offices of all other miscellaneous health practitioners company in Sayre, Oklahoma. Its estimated annual revenue is about $2.5M, with roughly $453K of EBITDA. It has about 12 employees. Its estimated business value is $1.4M (likely range $714K–$1.9M).
Common questions
- Who owns Cheyenne Professional Drug, Inc.?
- The owner of Cheyenne Professional Drug, Inc. 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 Cheyenne Professional Drug, Inc. make?
- SeeBITDA estimates Cheyenne Professional Drug, Inc.'s annual revenue at about $2.5M (likely between $1.7M and $2.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cheyenne Professional Drug, Inc. worth?
- About $1.4M, roughly 3× its estimated EBITDA of $453K, typical for a offices of all other miscellaneous health practitioners company its size. Likely range: $714K–$1.9M.
- How many employees does Cheyenne Professional Drug, Inc. have?
- About 12, as reported on its PPP loan.