Pawnee Hillcrest Pharmacy Enterprises LLC
How we got $933K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Pawnee Hillcrest Pharmacy in Pawnee, OK offers an online portal for requesting prescription refills, paying online, and viewing prescription history and medication information.
From the company's website. Industry: Pharmacies.
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PAWNEE HILLCREST PHARMACY ENTERPRISES LLC this business | $5.1M | — |
| YALE DRUG, INC Yale · 15 employees | $9.4M | 16.5 mi |
| STATE BEAUTY SUPPLY OF PAYNE COUNTY Stillwater · 6 employees | $2.6M | 18.6 mi |
| MOORE HEALTHCARE INC. Cleveland · 13 employees | $8.5M | 19.1 mi |
| VESTER CHESTER, INC Stillwater · 4 employees | $1.9M | 19.9 mi |
| SHINE COSMETICS & BOUTIQUE LLC Stillwater · 1 employees | $475K | 20.3 mi |
| KNIGHT MEDICAL SUPPLY, LLC Stillwater · 6 employees | $3.4M | 21.0 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.3M |
| Estimate: the two combined (geometric mean) | $5.1M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $389K |
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 | $933K |
| Multiple for this size and industry | 2.4× |
| Value range | $491K – $1.3M |
| Revenue range | $3.4M – $5.9M |
| EBITDA range | $256K – $443K |
| 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
- BankingArmstrong Bank, First National Bank & Trust Company of McAlesterPPP / 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 PPP 2020 | All 1,355 borrowers → |
| First National Bank & Trust Company of McAlester PPP 2021 | All 248 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $43K | 9 |
| 1/20/2021 | second | $53K | 9 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Pawnee Hillcrest Pharmacy Enterprises LLC
Pawnee Hillcrest Pharmacy Enterprises LLC is a pharmacies company in Pawnee, Oklahoma. Its estimated annual revenue is about $5.1M, with roughly $389K of EBITDA. It has about 9 employees. Its estimated business value is $933K (likely range $491K–$1.3M).
Common questions
- Who owns Pawnee Hillcrest Pharmacy Enterprises LLC?
- The owner of Pawnee Hillcrest Pharmacy Enterprises 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 Pawnee Hillcrest Pharmacy Enterprises LLC make?
- SeeBITDA estimates Pawnee Hillcrest Pharmacy Enterprises LLC's annual revenue at about $5.1M (likely between $3.4M and $5.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pawnee Hillcrest Pharmacy Enterprises LLC worth?
- About $933K, roughly 2.4× its estimated EBITDA of $389K, typical for a pharmacies company its size. Likely range: $491K–$1.3M.
- How many employees does Pawnee Hillcrest Pharmacy Enterprises LLC have?
- About 9, as reported on its PPP loan.