New Spring Pharmacy, LLC
How we got $720K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| NEW SPRING PHARMACY, LLC this business | $3.6M | — |
| PRECISION OPTICAL OF OK INC. Broken Arrow · 1 employees | $429K | 0.9 mi |
| SHEAR ELEGANCE INC. Broken Arrow · 1 employees | $663K | 1.2 mi |
| DAWN STARR Broken Arrow · 1 employees | $655K | 1.4 mi |
| CRAZY GOOD SKINCARE LLC Broken Arrow · 1 employees | $655K | 1.5 mi |
| JAI SWAMINARAYAN LLC Broken Arrow · 2 employees | $906K | 1.7 mi |
| CAREFIRST PHARMACY, INC Broken Arrow · 26 employees | $19.6M | 2.1 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.7M |
| Estimate: the two combined (geometric mean) | $3.6M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $300K |
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 | $720K |
| Multiple for this size and industry | 2.4× |
| Value range | $379K – $985K |
| Revenue range | $2.4M – $4.1M |
| EBITDA range | $197K – $342K |
| 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
History & advisors
Advisors
- BankingThe First National Bank and Trust Company of Broken ArrowPPP / 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 Roles are as stated there and may be out of date.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 Broken Arrow 7(a) 2021, PPP 2020 | All 149 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 | $34K | 4 |
Public records
| Aug 2021 | 7(a) | $50K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About New Spring Pharmacy, LLC
New Spring Pharmacy, LLC is a pharmacies company in Broken Arrow, Oklahoma. It is owned by Thomas J Marti (President). Its estimated annual revenue is about $3.6M, with roughly $300K of EBITDA. It has about 4 employees. Its estimated business value is $720K (likely range $379K–$985K).
Common questions
- Who owns New Spring Pharmacy, LLC?
- New Spring Pharmacy, LLC is owned by Thomas J Marti (President), according to public sources such as the company's website or filings.
- How much revenue does New Spring Pharmacy, LLC make?
- SeeBITDA estimates New Spring Pharmacy, LLC's annual revenue at about $3.6M (likely between $2.4M and $4.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is New Spring Pharmacy, LLC worth?
- About $720K, roughly 2.4× its estimated EBITDA of $300K, typical for a pharmacies company its size. Likely range: $379K–$985K.
- How many employees does New Spring Pharmacy, LLC have?
- About 4, as reported on its PPP loan.