Grand Spirits Wine & Liquor
How we got $222K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 20 years (since 2006)
From public records and the company's website, not a statement that it's for sale.
What they do
Grand Spirits Wine & Liquor is a store in Grove, OK that says it offers one of the most diverse selections of beer, wine and spirits in Northeastern Oklahoma, and its website provides educational reference pages on wine, beer and spirits.
From the company's website. Industry: Beer, Wine, and Liquor Retailers.
Estimated value over time
▲ 46% 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 |
|---|---|---|
| GRAND SPIRITS WINE & LIQUOR this business | $1.7M | — |
| LAKEVIEW LIQUOR Grove · 8 employees | $3.1M | 1.1 mi |
| RIVERSIDE PACKAGING Tahlequah · 3 employees | $1.8M | 35.2 mi |
| 59 LIQUOR Westville · 2 employees | $1.4M | 41.9 mi |
| AT THE Y LIQUORS Tahlequah · 6 employees | $1.7M | 50.9 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.3M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $111K |
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 | $222K |
| Multiple for this size and industry | 2× |
| Value range | $117K – $304K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $73K – $127K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
- BankingCommerce 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
| Commerce Bank PPP 2020 | All 113 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/3/2020 | first | $10K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Grand Spirits Wine & Liquor
Grand Spirits Wine & Liquor is a beer, wine, and liquor retailers company in Grove, Oklahoma, in business since 2006. Its estimated annual revenue is about $1.7M, with roughly $111K of EBITDA. It has about 3 employees. Its estimated business value is $222K (likely range $117K–$304K).
Common questions
- Who owns Grand Spirits Wine & Liquor?
- The owner of Grand Spirits Wine & Liquor 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 Grand Spirits Wine & Liquor make?
- SeeBITDA estimates Grand Spirits Wine & Liquor's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Grand Spirits Wine & Liquor worth?
- About $222K, roughly 2× its estimated EBITDA of $111K, typical for a beer, wine, and liquor retailers company its size. Likely range: $117K–$304K.
- How many employees does Grand Spirits Wine & Liquor have?
- About 3, as reported on its PPP loan.
- When was Grand Spirits Wine & Liquor founded?
- Grand Spirits Wine & Liquor has been in business since 2006.