Friday Harbor Drug, LLC
How we got $2.1M
Based on its 15 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 |
|---|---|---|
| FRIDAY HARBOR DRUG, LLC this business | $10.5M | — |
| CREATIVE CARE PHARMACY, LLC Edmond · 7 employees | $5.2M | 0.1 mi |
| ROOTS NUTRITION & HEALTH OF EDMOND LLC Edmond · 2 employees | $836K | 0.6 mi |
| PHARMACY PROVIDERS OF OKLAHOMA, INC. Edmond · 92 employees | $69.9M | 1.1 mi |
| DONNY'S CONSIGNMNET Edmond · 5 employees | $1.6M | 1.1 mi |
| PHARMPACT INVESTMENTS LLC DBA TOTAL DOSE PHARMACIES Edmond | $19.1M | 1.2 mi |
| INNOVATIVE PHARMACY SOLUTIONS Edmond · 10 employees | $6.8M | 1.9 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $8.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $9.8M |
| Estimate: the two combined (geometric mean) | $10.5M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $698K |
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 | $2.1M |
| Multiple for this size and industry | 3× |
| Value range | $1.1M – $2.9M |
| Revenue range | $6.9M – $12.0M |
| EBITDA range | $459K – $796K |
| 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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $139K | 15 |
About Friday Harbor Drug, LLC
Friday Harbor Drug, LLC is a pharmacies company in Edmond, Oklahoma. Its estimated annual revenue is about $10.5M, with roughly $698K of EBITDA. It has about 15 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.9M).
Common questions
- Who owns Friday Harbor Drug, LLC?
- The owner of Friday Harbor Drug, 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 Friday Harbor Drug, LLC make?
- SeeBITDA estimates Friday Harbor Drug, LLC's annual revenue at about $10.5M (likely between $6.9M and $12.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Friday Harbor Drug, LLC worth?
- About $2.1M, roughly 3× its estimated EBITDA of $698K, typical for a pharmacies company its size. Likely range: $1.1M–$2.9M.
- How many employees does Friday Harbor Drug, LLC have?
- About 15, as reported on its PPP loan.