Johnny Pat's, Inc.
How we got $389K
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
▲ 36% 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 |
|---|---|---|
| JOHNNY PAT'S, INC. this business | $2.9M | — |
| DP EXPRESS INC Nicoma Park · 4 employees | $1.7M | 4.8 mi |
| ZNJJ, LLC Oklahoma City · 1 employees | $678K | 5.4 mi |
| SHRI BALAJI LLC Oklahoma City · 3 employees | $1.8M | 7.4 mi |
| TUTIS LLC Oklahoma City · 5 employees | $1.6M | 8.0 mi |
| 7-Eleven Midwest City | $3.0M | 8.5 mi |
| BFLX-15, INC Oklahoma City · 28 employees | $15.1M | 8.5 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.3M |
| Estimate: the two combined (geometric mean) | $2.9M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $195K |
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 | $389K |
| Multiple for this size and industry | 2× |
| Value range | $205K – $532K |
| Revenue range | $1.9M – $3.3M |
| EBITDA range | $128K – $222K |
| Industry (NAICS) | Grocery and Convenience Retailers (445120) |
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
History & 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 Roles are as stated there and may be out of date.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 | 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 |
|---|---|---|---|
| 4/30/2020 | first | $27K | 7 |
About Johnny Pat's, Inc.
Johnny Pat's, Inc. is a grocery and convenience retailers company in Jones, Oklahoma. Its estimated annual revenue is about $2.9M, with roughly $195K of EBITDA. It has about 7 employees. Its estimated business value is $389K (likely range $205K–$532K).
Common questions
- Who owns Johnny Pat's, Inc.?
- The owner of Johnny Pat's, 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 Johnny Pat's, Inc. make?
- SeeBITDA estimates Johnny Pat's, Inc.'s annual revenue at about $2.9M (likely between $1.9M and $3.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Johnny Pat's, Inc. worth?
- About $389K, roughly 2× its estimated EBITDA of $195K, typical for a grocery and convenience retailers company its size. Likely range: $205K–$532K.
- How many employees does Johnny Pat's, Inc. have?
- About 7, as reported on its PPP loan.