Heartlandrxok, LLC
How we got $813K
Based on its 7 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 |
|---|---|---|
| HEARTLANDRXOK, LLC this business | $4.5M | — |
| BARRICK PHARMACIES, INC. Shawnee · 18 employees | $11.5M | 7.8 mi |
| WINEGARDNER, INC Shawnee · 26 employees | $13.4M | 9.7 mi |
| CENTRAL HEALTH SERVICES LLC Shawnee · 17 employees | $8.5M | 9.9 mi |
| MJ INNOVATIONS LLC Shawnee · 4 employees | $1.7M | 10.6 mi |
| HARRISON DISCOUNT PHARMACY PLLC Shawnee · 10 employees | $8.9M | 10.8 mi |
| JEM SUPPLY INC. Shawnee · 8 employees | $3.7M | 11.3 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.2M |
| Estimate: the two combined (geometric mean) | $4.5M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $339K |
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 | $813K |
| Multiple for this size and industry | 2.4× |
| Value range | $428K – $1.1M |
| Revenue range | $2.9M – $5.1M |
| EBITDA range | $223K – $386K |
| 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 Roles are as stated there and may be out of date.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, PPP 2021 | 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 |
|---|---|---|---|
| 4/28/2020 | first | $42K | 7 |
| 1/22/2021 | second | $42K | 7 |
About Heartlandrxok, LLC
Heartlandrxok, LLC is a pharmacies company in Meeker, Oklahoma. Its estimated annual revenue is about $4.5M, with roughly $339K of EBITDA. It has about 7 employees. Its estimated business value is $813K (likely range $428K–$1.1M).
Common questions
- Who owns Heartlandrxok, LLC?
- The owner of Heartlandrxok, 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 Heartlandrxok, LLC make?
- SeeBITDA estimates Heartlandrxok, LLC's annual revenue at about $4.5M (likely between $2.9M and $5.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Heartlandrxok, LLC worth?
- About $813K, roughly 2.4× its estimated EBITDA of $339K, typical for a pharmacies company its size. Likely range: $428K–$1.1M.
- How many employees does Heartlandrxok, LLC have?
- About 7, as reported on its PPP loan.