R&s Drug Store #1 LLC
How we got $1.6M
Based on its 13 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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.
Employees over time
Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 13 | $3.9M |
| 2020 | Form 5500 | 24 | $7.2M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| R&S DRUG STORE #1 LLC this business | $7.1M | — |
| R&S DRUG STORE #3 LLC Duncan · 20 employees | $10.7M | 0.0 mi |
| STAR PHARMACY INC. Duncan · 4 employees | $4.1M | 1.7 mi |
| BAKER EXPRESS PHARMACY Duncan · 15 employees | $7.8M | 2.9 mi |
| COMANCHE RX, INC Comanche · 5 employees | $3.1M | 8.9 mi |
| NEWBERRY EXPRESS PHARMACY Marlow · 14 employees | $9.6M | 9.4 mi |
| MARLOW MEDICINE LLC Marlow · 3 employees | $2.1M | 10.1 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.2M |
| Estimate: the two combined (geometric mean) | $7.1M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $536K |
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 | $1.6M |
| Multiple for this size and industry | 3× |
| Value range | $847K – $2.2M |
| Revenue range | $4.7M – $8.1M |
| EBITDA range | $353K – $612K |
| 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
- BankingLive Oak Banking CompanyPPP / 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
| Live Oak Banking Company PPP 2020 | All 75 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $30K | 3 |
| 4/10/2020 | first | $73K | 13 |
About R&s Drug Store #1 LLC
R&s Drug Store #1 LLC is a pharmacies company in Duncan, Oklahoma. Its estimated annual revenue is about $7.1M, with roughly $536K of EBITDA. It has about 24 employees. Its estimated business value is $1.6M (likely range $847K–$2.2M).
Common questions
- Who owns R&s Drug Store #1 LLC?
- The owner of R&s Drug Store #1 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 R&s Drug Store #1 LLC make?
- SeeBITDA estimates R&s Drug Store #1 LLC's annual revenue at about $7.1M (likely between $4.7M and $8.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is R&s Drug Store #1 LLC worth?
- About $1.6M, roughly 3× its estimated EBITDA of $536K, typical for a pharmacies company its size. Likely range: $847K–$2.2M.
- How many employees does R&s Drug Store #1 LLC have?
- About 24, from its 2020 retirement-plan filing.