Moore Drug Store Inc.
How we got $727K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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
▼ 60% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 5 | $1.5M |
| 2021 | Form 5500 | 3 | $900K |
| 2022 | Form 5500 | 4 | $1.2M |
| 2023 | Form 5500 | 4 | $1.2M |
| 2024 | Form 5500 | 5 | $1.5M |
| 2025 | Form 5500 | 2 | $600K |
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 |
|---|---|---|
| MOORE DRUG STORE INC. this business | $4.0M | — |
| COMANCHE RX, INC Comanche · 5 employees | $3.1M | 25.1 mi |
| HENRY ROBERTS EXPRESS PHARMACY, LLC Ardmore · 29 employees | $13.8M | 25.5 mi |
| HONEY CREEK CEDARVILLAGE LLC Ardmore · 1 employees | $483K | 25.7 mi |
| PAUL REED ENTERPRISES, INC Ardmore · 11 employees | $7.7M | 25.9 mi |
| T & M PHARMACY, INC. Ardmore · 12 employees | $9.7M | 26.3 mi |
| HJ STUART INC Ardmore · 4 employees | $2.6M | 26.7 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.6M |
| Estimate: the two combined (geometric mean) | $4.0M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $303K |
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 | $727K |
| Multiple for this size and industry | 2.4× |
| Value range | $383K – $995K |
| Revenue range | $2.6M – $4.6M |
| EBITDA range | $199K – $345K |
| Industry (NAICS) | Retail Trade (446110) |
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
- BankingFirst National Bank and Trust Company of ArdmorePPP / 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
| First National Bank and Trust Company of Ardmore PPP 2020 | All 457 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $47K | 5 |
About Moore Drug Store Inc.
Moore Drug Store Inc. is a pharmacies company in Ringling, Oklahoma. Its estimated annual revenue is about $4.0M, with roughly $303K of EBITDA. It has about 2 employees. Its estimated business value is $727K (likely range $383K–$995K).
Common questions
- Who owns Moore Drug Store Inc.?
- The owner of Moore Drug Store 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 Moore Drug Store Inc. make?
- SeeBITDA estimates Moore Drug Store Inc.'s annual revenue at about $4.0M (likely between $2.6M and $4.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Moore Drug Store Inc. worth?
- About $727K, roughly 2.4× its estimated EBITDA of $303K, typical for a pharmacies company its size. Likely range: $383K–$995K.
- How many employees does Moore Drug Store Inc. have?
- About 2, from its 2025 retirement-plan filing.