Emersumnice Brewery, Inc.
How we got $7.0M
Based on 27 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 33% 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 |
|---|---|---|
| EMERSUMNICE BREWERY, INC. this business | $9.0M | — |
| Anheuser-Busch Co (Bud Light/Budweiser) Tulsa | $3.5M | 6.8 mi |
| Giacomo's Vineyard & Events Tulsa County | $3.5M | 8.1 mi |
| HEIRLOOM RUSTIC ALES, LLC Tulsa · 8 employees | $1.8M | 9.3 mi |
| MARSHALL BREWING COMPANY, LLC Tulsa · 14 employees | $4.0M | 9.9 mi |
| AMERICAN SOLERA LLC Tulsa · 19 employees | $4.9M | 10.0 mi |
| CABIN BOYS BREWERY LLC Tulsa · 8 employees | $2.7M | 10.0 mi |
The full calculation
| Employees reported to the SBA | 27 |
| Industry revenue per employee | $327K |
| Revenue = employees × revenue per employee | $9.0M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $1.5M |
| Cross-check: revenue implied by PPP payroll | $645K |
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 | $7.0M |
| Multiple for this size and industry | 4.5× |
| Value range | $3.3M – $9.9M |
| Revenue range | $5.3M – $10.7M |
| EBITDA range | $916K – $1.8M |
| Industry (NAICS) | Breweries (312120) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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. 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
- BankingFirst Bank of Owasso, Arvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2021 | All 5,114 borrowers → |
| First Bank of Owasso 7(a) 2020, PPP 2020 | All 426 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 | $18K | 26 |
| 2/20/2021 | second | $90K | 27 |
Public records
| Jan 2020 | 7(a) | $150K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Emersumnice Brewery, Inc.
Emersumnice Brewery, Inc. is a breweries company in Owasso, Oklahoma, in business since 2020. It is owned by Donnie Eldridge. Its estimated annual revenue is about $9.0M, with roughly $1.5M of EBITDA. It has about 27 employees. Its estimated business value is $7.0M (likely range $3.3M–$9.9M).
Common questions
- Who owns Emersumnice Brewery, Inc.?
- Emersumnice Brewery, Inc. is owned by Donnie Eldridge, according to public sources such as the company's website or filings.
- How much revenue does Emersumnice Brewery, Inc. make?
- SeeBITDA estimates Emersumnice Brewery, Inc.'s annual revenue at about $9.0M (likely between $5.3M and $10.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Emersumnice Brewery, Inc. worth?
- About $7.0M, roughly 4.5× its estimated EBITDA of $1.5M, typical for a breweries company its size. Likely range: $3.3M–$9.9M.
- How many employees does Emersumnice Brewery, Inc. have?
- About 27, as reported on its PPP loan.
- When was Emersumnice Brewery, Inc. founded?
- Emersumnice Brewery, Inc. has been in business since 2020.