Medcalf, LLC
How we got $437K
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 |
|---|---|---|
| MEDCALF, LLC this business | $3.3M | — |
| K-Z LC Walters · 4 employees | $2.0M | 7.5 mi |
| CLINK'S, INC. Comanche · 104 employees | $32.1M | 17.0 mi |
| JAYMEG, INC. Comanche · 7 employees | $3.8M | 17.1 mi |
| EMPIRE STORE LLC Duncan · 3 employees | $1.4M | 18.4 mi |
| SCHOOL HOUSE SLOUGH INC Lawton · 5 employees | $3.5M | 20.7 mi |
| EASTLAND GROCERY LLC Duncan · 15 employees | $5.6M | 21.8 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) | $3.0M |
| Estimate: the two combined (geometric mean) | $3.3M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $219K |
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 | $437K |
| Multiple for this size and industry | 2× |
| Value range | $230K – $598K |
| Revenue range | $2.1M – $3.7M |
| EBITDA range | $144K – $249K |
| 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
People & advisors
Advisors
- BankingLiberty National 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 Roles are as stated there and may be out of date.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
| Liberty National Bank PPP 2020 | All 430 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $34K | 7 |
About Medcalf, LLC
Medcalf, LLC is a grocery and convenience retailers company in Temple, Oklahoma. Its estimated annual revenue is about $3.3M, with roughly $219K of EBITDA. It has about 7 employees. Its estimated business value is $437K (likely range $230K–$598K).
Common questions
- Who owns Medcalf, LLC?
- The owner of Medcalf, 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 Medcalf, LLC make?
- SeeBITDA estimates Medcalf, LLC's annual revenue at about $3.3M (likely between $2.1M and $3.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Medcalf, LLC worth?
- About $437K, roughly 2× its estimated EBITDA of $219K, typical for a grocery and convenience retailers company its size. Likely range: $230K–$598K.
- How many employees does Medcalf, LLC have?
- About 7, as reported on its PPP loan.