Earlywine Cellar & Spirits
How we got $269K
Based on its 4 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 |
|---|---|---|
| EARLYWINE CELLAR & SPIRITS this business | $2.0M | — |
| MIJA KIM Oklahoma City · 2 employees | $848K | 4.2 mi |
| TAQUERIA LOS DESVELADOS LLC Oklahoma City · 6 employees | $2.1M | 5.1 mi |
| GEORGE'S LIQUORS Oklahoma City · 1 employees | $921K | 7.5 mi |
| DURHAM GROUP LLC Newcastle · 16 employees | $5.1M | 7.8 mi |
| PRITCHARD WINE BAR, LLC Oklahoma City · 8 employees | $4.8M | 8.7 mi |
| BYRON'S LIQUOR WAREHOUSE Oklahoma City · 35 employees | $19.6M | 9.5 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $2.0M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $135K |
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 | $269K |
| Multiple for this size and industry | 2× |
| Value range | $142K – $368K |
| Revenue range | $1.3M – $2.3M |
| EBITDA range | $89K – $153K |
| 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
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/5/2020 | first | $11K | 4 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Earlywine Cellar & Spirits
Earlywine Cellar & Spirits is a beer, wine, and liquor retailers company in Oklahoma City, Oklahoma, in business since 2012. Its estimated annual revenue is about $2.0M, with roughly $135K of EBITDA. It has about 4 employees. Its estimated business value is $269K (likely range $142K–$368K).
Common questions
- Who owns Earlywine Cellar & Spirits?
- The owner of Earlywine Cellar & Spirits 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 Earlywine Cellar & Spirits make?
- SeeBITDA estimates Earlywine Cellar & Spirits's annual revenue at about $2.0M (likely between $1.3M and $2.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Earlywine Cellar & Spirits worth?
- About $269K, roughly 2× its estimated EBITDA of $135K, typical for a beer, wine, and liquor retailers company its size. Likely range: $142K–$368K.
- How many employees does Earlywine Cellar & Spirits have?
- About 4, as reported on its PPP loan.
- When was Earlywine Cellar & Spirits founded?
- Earlywine Cellar & Spirits has been in business since 2012.