Jay Family Drug, Inc.
How we got $980K
Based on its 10 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.
Employees over time
▼ 40% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 10 | $3.0M |
| 2020 | Form 5500 | 7 | $2.1M |
| 2021 | Form 5500 | 8 | $2.4M |
| 2022 | Form 5500 | 6 | $1.8M |
| 2023 | Form 5500 | 5 | $1.5M |
| 2024 | Form 5500 | 6 | $1.8M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| JAY FAMILY DRUG, INC. this business | $5.4M | — |
| DISCOUNT PHARAMCIES, INC Grove · 3 employees | $3.1M | 11.4 mi |
| RX SHOPPE Grove · 9 employees | $6.0M | 11.6 mi |
| OSBORN DRUGS NO 4 INC Langley · 3 employees | $3.2M | 14.7 mi |
| KANSAS PHARMACY, LLC Kansas · 5 employees | $3.1M | 15.0 mi |
| NUTRIENT LLC Rose · 4 employees | $3.4M | 23.6 mi |
| OSBORN DRUGS 2 INC Vinita · 10 employees | $6.6M | 25.0 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.9M |
| Estimate: the two combined (geometric mean) | $5.4M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $408K |
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 | $980K |
| Multiple for this size and industry | 2.4× |
| Value range | $516K – $1.3M |
| Revenue range | $3.6M – $6.2M |
| EBITDA range | $269K – $466K |
| 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
- BankingGrand Savings 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
| Grand Savings Bank PPP 2020 | All 196 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $55K | 10 |
About Jay Family Drug, Inc.
Jay Family Drug, Inc. is a pharmacies company in Jay, Oklahoma. Its estimated annual revenue is about $5.4M, with roughly $408K of EBITDA. It has about 6 employees. Its estimated business value is $980K (likely range $516K–$1.3M).
Common questions
- Who owns Jay Family Drug, Inc.?
- The owner of Jay Family Drug, Inc. 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 Jay Family Drug, Inc. make?
- SeeBITDA estimates Jay Family Drug, Inc.'s annual revenue at about $5.4M (likely between $3.6M and $6.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Jay Family Drug, Inc. worth?
- About $980K, roughly 2.4× its estimated EBITDA of $408K, typical for a pharmacies company its size. Likely range: $516K–$1.3M.
- How many employees does Jay Family Drug, Inc. have?
- About 6, from its 2024 retirement-plan filing.