J Gray's Vapor Shoppe
How we got $377K
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
▲ 17% 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 |
|---|---|---|
| J GRAY'S VAPOR SHOPPE this business | $2.1M | — |
| ROSE ROCK MONUMENT COMPANY Ada | $2.3M | 2.9 mi |
| A. MURPHY ENTERPRISES LLC Ada · 10 employees | $2.7M | 3.0 mi |
| K RHYNES SURPLUS INC Ada · 5 employees | $2.7M | 6.0 mi |
| DAWN CHRISTIAN, INC. Ada · 1 employees | $756K | 9.1 mi |
| COLLECTORKNIVES, INC Sulphur · 2 employees | $1.0M | 24.4 mi |
| LO MART LLC Holdenville · 2 employees | $1.5M | 27.8 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $2.1M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $189K |
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 | $377K |
| Multiple for this size and industry | 2× |
| Value range | $199K – $516K |
| Revenue range | $1.4M – $2.4M |
| EBITDA range | $124K – $215K |
| Industry (NAICS) | Retail Trade (453998) |
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: 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
History & advisors
Advisors
- BankingCitizens Bank of AdaPPP / 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 Roles are as stated there and may be out of date.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
| Citizens Bank of Ada PPP 2020 | All 171 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $17K | 7 |
2 locations
| 824 ARLINGTON ST | Ada | This listing |
| 204 E Main St | Tishomingo | View |
Revenue, profit and value are for the whole company.
About J Gray's Vapor Shoppe
J Gray's Vapor Shoppe is a retail trade company in Ada, Oklahoma. Its estimated annual revenue is about $2.1M, with roughly $189K of EBITDA. It has about 7 employees. Its estimated business value is $377K (likely range $199K–$516K). It has 2 locations.
Common questions
- Who owns J Gray's Vapor Shoppe?
- The owner of J Gray's Vapor Shoppe 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 J Gray's Vapor Shoppe make?
- SeeBITDA estimates J Gray's Vapor Shoppe's annual revenue at about $2.1M (likely between $1.4M and $2.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is J Gray's Vapor Shoppe worth?
- About $377K, roughly 2× its estimated EBITDA of $189K, typical for a retail trade company its size. Likely range: $199K–$516K.
- How many employees does J Gray's Vapor Shoppe have?
- About 7, as reported on its PPP loan.