Flowers by Teddie Rae, Inc.
How we got $172K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 23% 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 |
|---|---|---|
| FLOWERS BY TEDDIE RAE, INC. this business | $733K | — |
| CALLIE SCHMIDT Pryor · 1 employees | $368K | 9.4 mi |
| FLORAL CREATIONS LLC Claremore · 4 employees | $1.4M | 17.2 mi |
| DIANE'S FLOWERS, LLC Vinita · 3 employees | $1.0M | 24.8 mi |
| CATOOSA FLOWERS Catoosa · 3 employees | $789K | 25.9 mi |
| TERRI L MILLER Catoosa · 6 employees | $1.4M | 25.9 mi |
| LGK PARTNERS LLC Tahlequah · 4 employees | $1.9M | 33.7 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $932K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $443K |
| Estimate: the two combined (geometric mean) | $733K |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $86K |
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 | $172K |
| Multiple for this size and industry | 2× |
| Value range | $90K – $235K |
| Revenue range | $482K – $836K |
| EBITDA range | $56K – $98K |
| Industry (NAICS) | Retail Trade (453110) |
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: 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
- BankingRegent 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 Roles are as stated there and may be out of date.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
| Regent Bank PPP 2020 | All 726 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $8K | 3 |
About Flowers by Teddie Rae, Inc.
Flowers by Teddie Rae, Inc. is a retail trade company in Pryor, Oklahoma. Its estimated annual revenue is about $733K, with roughly $86K of EBITDA. It has about 3 employees. Its estimated business value is $172K (likely range $90K–$235K).
Common questions
- Who owns Flowers by Teddie Rae, Inc.?
- The owner of Flowers by Teddie Rae, 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 Flowers by Teddie Rae, Inc. make?
- SeeBITDA estimates Flowers by Teddie Rae, Inc.'s annual revenue at about $733K (likely between $482K and $836K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Flowers by Teddie Rae, Inc. worth?
- About $172K, roughly 2× its estimated EBITDA of $86K, typical for a retail trade company its size. Likely range: $90K–$235K.
- How many employees does Flowers by Teddie Rae, Inc. have?
- About 3, as reported on its PPP loan.