Mr. D's One Stop, LLC
How we got $419K
Based on its 10 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
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MR. D'S ONE STOP, LLC this business | $3.4M | — |
| LITTLEFIELD COUNTRY CORNER INC Afton · 6 employees | $2.8M | 7.8 mi |
| NOTT'S GROCERY, LLC Miami · 5 employees | $2.3M | 8.3 mi |
| Fastrip Food Store Miami | $3.0M | 8.6 mi |
| Harps Food Stores Miami | $3.0M | 9.7 mi |
| PARI PETROLEUM USA LLC Grove · 8 employees | $3.5M | 10.4 mi |
| Harps Food Stores Grove | $3.0M | 12.3 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.1M |
| Estimate: the two combined (geometric mean) | $3.4M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $210K |
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 | $419K |
| Multiple for this size and industry | 2× |
| Value range | $221K – $574K |
| Revenue range | $2.2M – $3.9M |
| EBITDA range | $138K – $239K |
| 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
- BankingThe First National Bank and Trust Company of MiamiPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank and Trust Company of Miami PPP 2020 | All 82 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $45K | 10 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Mr. D's One Stop, LLC
Mr. D's One Stop, LLC is a grocery and convenience retailers company in Fairland, Oklahoma. It is owned by MARK DETHRAGE (Business Owner). Its estimated annual revenue is about $3.4M, with roughly $210K of EBITDA. It has about 10 employees. Its estimated business value is $419K (likely range $221K–$574K).
Common questions
- Who owns Mr. D's One Stop, LLC?
- Mr. D's One Stop, LLC is owned by MARK DETHRAGE (Business Owner), according to public sources such as the company's website or filings.
- How much revenue does Mr. D's One Stop, LLC make?
- SeeBITDA estimates Mr. D's One Stop, LLC's annual revenue at about $3.4M (likely between $2.2M and $3.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mr. D's One Stop, LLC worth?
- About $419K, roughly 2× its estimated EBITDA of $210K, typical for a grocery and convenience retailers company its size. Likely range: $221K–$574K.
- How many employees does Mr. D's One Stop, LLC have?
- About 10, as reported on its PPP loan.