Flourish Integrative Pharmacy, LLC
How we got $2.6M
Based on its 19 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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.
Employees over time
▲ 21% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 19 | $5.7M |
| 2020 | Form 5500 | 16 | $4.8M |
| 2021 | Form 5500 | 23 | $6.9M |
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 |
|---|---|---|
| FLOURISH INTEGRATIVE PHARMACY, LLC this business | $13.2M | — |
| RAVENONE Oklahoma City · 1 employees | $655K | 0.3 mi |
| CELESTE HOUSER Edmond · 1 employees | $399K | 0.7 mi |
| GET REAL NUTRITION LLC Edmond · 2 employees | $1.1M | 1.1 mi |
| HEAR AGAIN HEARING AID LAB, LLC Oklahoma City · 5 employees | $2.2M | 1.4 mi |
| TGD, LLC Oklahoma City · 73 employees | $30.0M | 2.1 mi |
| SOOO LILLY EXCLUSIVE COSMETICS Oklahoma City · 2 employees | $1.3M | 2.1 mi |
The full calculation
| Employees reported to the SBA | 19 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $12.2M |
| Estimate: the two combined (geometric mean) | $13.2M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $878K |
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 | $2.6M |
| Multiple for this size and industry | 3× |
| Value range | $1.4M – $3.6M |
| Revenue range | $8.7M – $15.0M |
| EBITDA range | $577K – $1.0M |
| 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
- BankingMidFirst 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
| MidFirst Bank PPP 2020 | All 2,403 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 | $173K | 19 |
About Flourish Integrative Pharmacy, LLC
Flourish Integrative Pharmacy, LLC is a pharmacies company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $13.2M, with roughly $878K of EBITDA. It has about 23 employees. Its estimated business value is $2.6M (likely range $1.4M–$3.6M).
Common questions
- Who owns Flourish Integrative Pharmacy, LLC?
- The owner of Flourish Integrative Pharmacy, 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 Flourish Integrative Pharmacy, LLC make?
- SeeBITDA estimates Flourish Integrative Pharmacy, LLC's annual revenue at about $13.2M (likely between $8.7M and $15.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Flourish Integrative Pharmacy, LLC worth?
- About $2.6M, roughly 3× its estimated EBITDA of $878K, typical for a pharmacies company its size. Likely range: $1.4M–$3.6M.
- How many employees does Flourish Integrative Pharmacy, LLC have?
- About 23, from its 2021 retirement-plan filing.