Littledeer Smokeshop, LLC
How we got $395K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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 |
|---|---|---|
| LITTLEDEER SMOKESHOP, LLC this business | $2.4M | — |
| CHEROKEE TOBACCO SALES OF TAHLEQUAH, INC. Stilwell · 8 employees | $3.9M | 0.0 mi |
| L & S FEED & SUPPLY INC. Westville · 14 employees | $5.2M | 13.4 mi |
| BUCKCG LLC Tahlequah · 1 employees | $506K | 19.0 mi |
| THE PINKY'S GROUP LLC Tahlequah · 10 employees | $3.4M | 20.2 mi |
| WILLY & BILLY'S TOBACCO SHACK LLC Tahlequah · 8 employees | $3.0M | 20.7 mi |
| SALLISAW CAR AUDIO AND MORE LLC Sallisaw · 2 employees | $1.5M | 26.3 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $2.4M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $197K |
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 | $395K |
| Multiple for this size and industry | 2× |
| Value range | $208K – $540K |
| Revenue range | $1.6M – $2.7M |
| EBITDA range | $130K – $225K |
| Industry (NAICS) | Retail Trade (453991) |
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
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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/4/2020 | first | $21K | 8 |
About Littledeer Smokeshop, LLC
Littledeer Smokeshop, LLC is a retail trade company in Stilwell, Oklahoma. Its estimated annual revenue is about $2.4M, with roughly $197K of EBITDA. It has about 8 employees. Its estimated business value is $395K (likely range $208K–$540K).
Common questions
- Who owns Littledeer Smokeshop, LLC?
- The owner of Littledeer Smokeshop, 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 Littledeer Smokeshop, LLC make?
- SeeBITDA estimates Littledeer Smokeshop, LLC's annual revenue at about $2.4M (likely between $1.6M and $2.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Littledeer Smokeshop, LLC worth?
- About $395K, roughly 2× its estimated EBITDA of $197K, typical for a retail trade company its size. Likely range: $208K–$540K.
- How many employees does Littledeer Smokeshop, LLC have?
- About 8, as reported on its PPP loan.