Land Run Brands, LLC
How we got $1.9M
Based on its 13 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 27% since 2022 (retirement plan filings)
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.
Employees over time
▼ 15% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 13 | $3.9M |
| 2020 | Form 5500 | 12 | $3.6M |
| 2021 | Form 5500 | 14 | $4.2M |
| 2022 | Form 5500 | 15 | $4.5M |
| 2023 | Form 5500 | 11 | $3.3M |
| 2024 | Form 5500 | 10 | $3.0M |
| 2025 | Form 5500 | 11 | $3.3M |
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 |
|---|---|---|
| LAND RUN BRANDS, LLC this business | $8.6M | — |
| VAPE THIS LLC Broken Arrow · 11 employees | $5.3M | 1.4 mi |
| THE CIGAR BOX LLC Broken Arrow · 31 employees | $15.2M | 2.1 mi |
| EVOLUTION CIGARS Broken Arrow · 50 employees | $20.4M | 2.1 mi |
| ARROWHEADS POOLS INC Broken Arrow · 13 employees | $6.9M | 2.3 mi |
| 51 PAWN LLC Broken Arrow · 4 employees | $3.0M | 2.3 mi |
| TEAM SOUL LLC Broken Arrow · 1 employees | $478K | 2.6 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $10.4M |
| Estimate: the two combined (geometric mean) | $8.6M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $627K |
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 | $1.9M |
| Multiple for this size and industry | 3× |
| Value range | $991K – $2.6M |
| Revenue range | $5.7M – $9.9M |
| EBITDA range | $413K – $715K |
| 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
History & advisors
Advisors
- BankingGrand 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 Bank PPP 2020 | All 407 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/3/2020 | first | $166K | 13 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Land Run Brands, LLC
Land Run Brands, LLC is a retail trade company in Broken Arrow, Oklahoma, in business since 2012. Its estimated annual revenue is about $8.6M, with roughly $627K of EBITDA. It has about 11 employees. Its estimated business value is $1.9M (likely range $991K–$2.6M).
Common questions
- Who owns Land Run Brands, LLC?
- The owner of Land Run Brands, 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 Land Run Brands, LLC make?
- SeeBITDA estimates Land Run Brands, LLC's annual revenue at about $8.6M (likely between $5.7M and $9.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Land Run Brands, LLC worth?
- About $1.9M, roughly 3× its estimated EBITDA of $627K, typical for a retail trade company its size. Likely range: $991K–$2.6M.
- How many employees does Land Run Brands, LLC have?
- About 11, from its 2025 retirement-plan filing.
- When was Land Run Brands, LLC founded?
- Land Run Brands, LLC has been in business since 2012.