M I and Son, Inc.
How we got $262K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Signs of a sale Unlikely to sell soon
- In business 23 years (since 2003)
From public records and the company's website, not a statement that it's for sale.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| M I AND SON, INC. this business | $1.9M | — |
| Aldi Muskogee | $1.5M | 0.7 mi |
| Supermercado Las Americas Muskogee (store #6) Muskogee | $3.0M | 1.0 mi |
| MINI-MAX, INCORPORATED Muskogee · 35 employees | $11.0M | 2.6 mi |
| COWBOY CORNER Muskogee · 2 employees | $1.3M | 4.4 mi |
| DICK SCOTT Muskogee · 3 employees | $1.4M | 4.4 mi |
| Harps Food Stores Fort Gibson | $3.0M | 6.9 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.5M |
| Estimate: the two combined (geometric mean) | $1.9M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $131K |
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 | $262K |
| Multiple for this size and industry | 2× |
| Value range | $138K – $358K |
| Revenue range | $1.3M – $2.2M |
| EBITDA range | $86K – $149K |
| 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/14/2020 | first | $17K | 5 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About M I and Son, Inc.
M I and Son, Inc. is a grocery and convenience retailers company in Muskogee, Oklahoma, in business since 2003. It is owned by Shawn Raper (Broker/Owner). Its estimated annual revenue is about $1.9M, with roughly $131K of EBITDA. It has about 5 employees. Its estimated business value is $262K (likely range $138K–$358K).
Common questions
- Who owns M I and Son, Inc.?
- M I and Son, Inc. is owned by Shawn Raper (Broker/Owner), according to public sources such as the company's website or filings.
- How much revenue does M I and Son, Inc. make?
- SeeBITDA estimates M I and Son, Inc.'s annual revenue at about $1.9M (likely between $1.3M and $2.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is M I and Son, Inc. worth?
- About $262K, roughly 2× its estimated EBITDA of $131K, typical for a grocery and convenience retailers company its size. Likely range: $138K–$358K.
- How many employees does M I and Son, Inc. have?
- About 5, as reported on its PPP loan.
- When was M I and Son, Inc. founded?
- M I and Son, Inc. has been in business since 2003.