Frederick Pharmacy Inc
How we got $2.2M
Based on its 24 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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| FREDERICK PHARMACY INC this business | $10.9M | — |
| THE 3RD OPINION, INC Chattanooga · 5 employees | $2.6M | 20.2 mi |
| FIKES PHARMACY, INC Grandfield · 7 employees | $5.5M | 22.4 mi |
| PICKETT'S CLINIC PHARMACY, INC. Altus · 7 employees | $5.1M | 23.4 mi |
| DAVE'S VAPORS Altus · 2 employees | $892K | 24.8 mi |
| ELITE FEARLESS NUTRITION LLC Altus · 5 employees | $1.9M | 24.9 mi |
| REXCO DRUG OF ALTUS, INC. Altus · 11 employees | $5.0M | 25.4 mi |
The full calculation
| Employees reported to the SBA | 24 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $12.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.5M |
| Estimate: the two combined (geometric mean) | $10.9M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $729K |
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 | $2.2M |
| Multiple for this size and industry | 3× |
| Value range | $1.2M – $3.0M |
| Revenue range | $7.2M – $12.5M |
| EBITDA range | $479K – $831K |
| 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
- 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/3/2020 | first | $129K | 24 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Frederick Pharmacy Inc
Frederick Pharmacy Inc is a pharmacies company in Frederick, Oklahoma. It is owned by SHANE KELLY. Its estimated annual revenue is about $10.9M, with roughly $729K of EBITDA. It has about 24 employees. Its estimated business value is $2.2M (likely range $1.2M–$3.0M).
Common questions
- Who owns Frederick Pharmacy Inc?
- Frederick Pharmacy Inc is owned by SHANE KELLY, according to public sources such as the company's website or filings.
- How much revenue does Frederick Pharmacy Inc make?
- SeeBITDA estimates Frederick Pharmacy Inc's annual revenue at about $10.9M (likely between $7.2M and $12.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Frederick Pharmacy Inc worth?
- About $2.2M, roughly 3× its estimated EBITDA of $729K, typical for a pharmacies company its size. Likely range: $1.2M–$3.0M.
- How many employees does Frederick Pharmacy Inc have?
- About 24, as reported on its PPP loan.