G & S, LLC
How we got $507K
Based on its 5 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 |
|---|---|---|
| G & S, LLC this business | $841K | — |
| Pawnee Health and Wellness Clinic Pawnee | $1.5M | 0.0 mi |
| Pawnee Ambulance Svc Pawnee | $1.5M | 0.0 mi |
| Phoenix Medical Center Pawnee | $1.5M | 0.1 mi |
| Dr. Feel Good Dispensary Pawnee | $1.5M | 0.2 mi |
| Fairfax Rural Health Clinic Fairfax | $1.5M | 16.3 mi |
| Osage Dispensary Llc. Fairfax | $1.5M | 16.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $428K |
| Estimate: the two combined (geometric mean) | $841K |
| EBITDA margin (industry, adjusted for size) | 22% |
| EBITDA = revenue × margin | $181K |
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 | $507K |
| Multiple for this size and industry | 2.8× |
| Value range | $267K – $694K |
| Revenue range | $553K – $959K |
| EBITDA range | $119K – $206K |
| Industry (NAICS) | Offices of Physicians (except Mental Health Specialists) (621111) |
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, OK. 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 & Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First Bank and Trust Co PPP 2020 | All 694 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/8/2020 | first | $21K | 5 |
About G & S, LLC
G & S, LLC is a doctors & clinics company in Pawnee, Oklahoma. Its estimated annual revenue is about $841K, with roughly $181K of EBITDA. It has about 5 employees. Its estimated business value is $507K (likely range $267K–$694K).
Common questions
- Who owns G & S, LLC?
- The owner of G & S, 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 G & S, LLC make?
- SeeBITDA estimates G & S, LLC's annual revenue at about $841K (likely between $553K and $959K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is G & S, LLC worth?
- About $507K, roughly 2.8× its estimated EBITDA of $181K, typical for a doctors & clinics company its size. Likely range: $267K–$694K.
- How many employees does G & S, LLC have?
- About 5, as reported on its PPP loan.