Cushing Smoke Shop Inc
How we got $416K
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
▲ 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 |
|---|---|---|
| CUSHING SMOKE SHOP INC this business | $2.5M | — |
| EKO VAPORS LLC Cushing · 6 employees | $2.9M | 4.4 mi |
| TEE PEE SMOKE SHOP INC Yale · 11 employees | $3.1M | 9.4 mi |
| STROUD CBD AND HERBAL WELLNESS LLC Stroud · 4 employees | $1.7M | 16.4 mi |
| JOSEPH RICHARDSON, LLC Stillwater · 4 employees | $2.4M | 21.9 mi |
| STILLWATER HABITAT FOR HUMANITY, INC Stillwater · 24 employees | $13.4M | 22.0 mi |
| WJH ENTERPRISES LLC Stillwater · 3 employees | $1.6M | 23.1 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.6M |
| Estimate: the two combined (geometric mean) | $2.5M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $208K |
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 | $416K |
| Multiple for this size and industry | 2× |
| Value range | $219K – $570K |
| Revenue range | $1.7M – $2.9M |
| EBITDA range | $137K – $237K |
| Industry (NAICS) | Retail Trade (453991) |
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
- BankingBlue Sky 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 Roles are as stated there and may be out of date.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
| Blue Sky Bank PPP 2020 | All 430 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $23K | 8 |
About Cushing Smoke Shop Inc
Cushing Smoke Shop Inc is a retail trade company in Cushing, Oklahoma. Its estimated annual revenue is about $2.5M, with roughly $208K of EBITDA. It has about 8 employees. Its estimated business value is $416K (likely range $219K–$570K).
Common questions
- Who owns Cushing Smoke Shop Inc?
- The owner of Cushing Smoke Shop 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 Cushing Smoke Shop Inc make?
- SeeBITDA estimates Cushing Smoke Shop 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 Cushing Smoke Shop Inc worth?
- About $416K, roughly 2× its estimated EBITDA of $208K, typical for a retail trade company its size. Likely range: $219K–$570K.
- How many employees does Cushing Smoke Shop Inc have?
- About 8, as reported on its PPP loan.