Owasso Liquor & Wine
How we got $418K
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 46% 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 |
|---|---|---|
| OWASSO LIQUOR & WINE this business | $3.4M | — |
| ERIC DAVID KNAM WATERS LIQUOR STORE Tulsa · 5 employees | $1.1M | 7.7 mi |
| COLUMBIA LIQUORS & WINES PARTNER Tulsa · 4 employees | $2.1M | 11.1 mi |
| KEVIN CHURCH Tulsa · 7 employees | $2.8M | 11.2 mi |
| N9682N INVESTMENTS LLC Tulsa · 4 employees | $1.7M | 11.7 mi |
| MODERN SPIRITS, LLC. Tulsa · 10 employees | $3.3M | 12.0 mi |
| CJ'S WINE & SPIRITS LP Broken Arrow · 6 employees | $2.6M | 13.1 mi |
The full calculation
| Employees reported to the SBA | 10 |
| 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) | $2.7M |
| Estimate: the two combined (geometric mean) | $3.4M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $209K |
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 | $418K |
| Multiple for this size and industry | 2× |
| Value range | $220K – $572K |
| Revenue range | $2.2M – $3.9M |
| EBITDA range | $137K – $238K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
- BankingBankers' Bank of Kansas, Armstrong 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 Roles are as stated there and may be out of date.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
| Armstrong Bank 7(a) 2026 | All 1,355 borrowers → |
| Bankers' Bank of Kansas PPP 2020 | All 16 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 | $30K | 10 |
Public records
| Nov 2025 | 7(a) | $800K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Owasso Liquor & Wine
Owasso Liquor & Wine is a beer, wine, and liquor retailers company in Owasso, Oklahoma. It is owned by Andy O'Neal (Co-owner). Its estimated annual revenue is about $3.4M, with roughly $209K of EBITDA. It has about 10 employees. Its estimated business value is $418K (likely range $220K–$572K).
Common questions
- Who owns Owasso Liquor & Wine?
- Owasso Liquor & Wine is owned by Andy O'Neal (Co-owner), according to public sources such as the company's website or filings.
- How much revenue does Owasso Liquor & Wine make?
- SeeBITDA estimates Owasso Liquor & Wine'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 Owasso Liquor & Wine worth?
- About $418K, roughly 2× its estimated EBITDA of $209K, typical for a beer, wine, and liquor retailers company its size. Likely range: $220K–$572K.
- How many employees does Owasso Liquor & Wine have?
- About 10, as reported on its PPP loan.