L & S Feed & Supply Inc.
How we got $1.0M
Based on its 14 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 27 years (since 1999)
From public records and the company's website, not a statement that it's for sale.
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 |
|---|---|---|
| L & S FEED & SUPPLY INC. this business | $5.2M | — |
| CHEROKEE TOBACCO SALES OF TAHLEQUAH, INC. Stilwell · 8 employees | $3.9M | 13.4 mi |
| LITTLEDEER SMOKESHOP, LLC Stilwell · 8 employees | $2.4M | 13.4 mi |
| BUCKCG LLC Tahlequah · 1 employees | $506K | 20.9 mi |
| WILLY & BILLY'S TOBACCO SHACK LLC Tahlequah · 8 employees | $3.0M | 22.3 mi |
| GAWKSKEY, INC Tahlequah · 7 employees | $1.8M | 22.5 mi |
| THE PINKY'S GROUP LLC Tahlequah · 10 employees | $3.4M | 23.1 mi |
The full calculation
| Employees reported to the SBA | 14 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.5M |
| Estimate: the two combined (geometric mean) | $5.2M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $431K |
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 | $1.0M |
| Multiple for this size and industry | 2.4× |
| Value range | $545K – $1.4M |
| Revenue range | $3.4M – $6.0M |
| EBITDA range | $284K – $492K |
| Industry (NAICS) | Retail Trade (453998) |
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
- BankingCarson Community 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 Roles are as stated there and may be out of date.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
| Carson Community Bank PPP 2020 | All 116 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $56K | 14 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About L & S Feed & Supply Inc.
L & S Feed & Supply Inc. is a retail trade company in Westville, Oklahoma, in business since 1999. Its estimated annual revenue is about $5.2M, with roughly $431K of EBITDA. It has about 14 employees. Its estimated business value is $1.0M (likely range $545K–$1.4M).
Common questions
- Who owns L & S Feed & Supply Inc.?
- The owner of L & S Feed & Supply 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 L & S Feed & Supply Inc. make?
- SeeBITDA estimates L & S Feed & Supply Inc.'s annual revenue at about $5.2M (likely between $3.4M and $6.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is L & S Feed & Supply Inc. worth?
- About $1.0M, roughly 2.4× its estimated EBITDA of $431K, typical for a retail trade company its size. Likely range: $545K–$1.4M.
- How many employees does L & S Feed & Supply Inc. have?
- About 14, as reported on its PPP loan.
- When was L & S Feed & Supply Inc. founded?
- L & S Feed & Supply Inc. has been in business since 1999.