Provision Pantry LLC
How we got $292K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 3% since 2021Today'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
Customers & suppliers
Customers
- Department of the Army · federal contracts $691K
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| PROVISION PANTRY LLC this business | $1.0M | — |
| Topeca Coffee Tulsa | $1.7M | 6.7 mi |
| Topeca Coffee Tulsa | $1.7M | 6.7 mi |
| KIM & PARK FOOD CORP Tulsa · 1 employees | $717K | 6.9 mi |
| NOTION ESPRESSO LLC Tulsa · 8 employees | $3.0M | 7.1 mi |
| DOUBLESHOT COFFEE COMPANY LLC Tulsa · 20 employees | $9.7M | 7.4 mi |
| GABERINO DISTRIBUTING COMPANY, L.L.C. Tulsa · 9 employees | $6.0M | 7.4 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $668K |
| Estimate: the two combined (geometric mean) | $1.0M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $117K |
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 | $292K |
| Multiple for this size and industry | 2.5× |
| Value range | $154K – $399K |
| Revenue range | $686K – $1.2M |
| EBITDA range | $77K – $133K |
| Industry (NAICS) | All Other Miscellaneous Food Manufacturing (311999) |
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. 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
- BankingWeStreet FCU, Chickasaw Community 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 Roles are as stated there and may be out of date.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
| Chickasaw Community Bank PPP 2021 | All 317 borrowers → |
| WeStreet FCU PPP 2021 | All 179 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/26/2021 | first | $12K | 2 |
| 5/18/2021 | second | $12K | 2 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Provision Pantry LLC
Provision Pantry LLC is an all other miscellaneous food manufacturing company in Sand Springs, Oklahoma. Its estimated annual revenue is about $1.0M, with roughly $117K of EBITDA. It has about 2 employees. Its estimated business value is $292K (likely range $154K–$399K).
Common questions
- Who owns Provision Pantry LLC?
- The owner of Provision Pantry 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 Provision Pantry LLC make?
- SeeBITDA estimates Provision Pantry LLC's annual revenue at about $1.0M (likely between $686K and $1.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Provision Pantry LLC worth?
- About $292K, roughly 2.5× its estimated EBITDA of $117K, typical for a all other miscellaneous food manufacturing company its size. Likely range: $154K–$399K.
- How many employees does Provision Pantry LLC have?
- About 2, as reported on its PPP loan.