Randy's Pharmacy, Inc.
How we got $1.7M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 40 years (since 1986)
- Family in the business (Kayla Olson, Owner, Pharmacist)
From public records and the company's website, not a statement that it's for sale.
What they do
Randy's Pharmacy is a locally owned independent pharmacy in Woodward, OK, serving the town and surrounding communities with prescriptions, medication management, and other pharmacy services.
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 |
|---|---|---|
| RANDY'S PHARMACY, INC. this business | $8.5M | — |
| PLUMBER'S INCORPORATED Woodward · 4 employees | $1.6M | 0.4 mi |
| MICKS FAMILY PHARMACY, INC Woodward · 12 employees | $7.5M | 0.6 mi |
| DAVID'S HEARING, LLC Woodward · 2 employees | $818K | 0.7 mi |
| HOMESTEAD DECOR AND GIFTS LLC Woodward · 1 employees | $655K | 2.4 mi |
| CANNAVATION LLC Woodward · 5 employees | $1.9M | 2.4 mi |
| DAWNEL & CO., INC Woodward · 1 employees | $371K | 3.6 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $9.7M |
| Estimate: the two combined (geometric mean) | $8.5M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $568K |
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 | $1.7M |
| Multiple for this size and industry | 3× |
| Value range | $896K – $2.3M |
| Revenue range | $5.6M – $9.7M |
| EBITDA range | $374K – $647K |
| 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
“In 1986, Randy's Pharmacy opened at 905 Main Street with a limited inventory and only three employees.”
Leadership
- MSMegan SwayzeOwner, Pharmacist · Company website · source
- KOKayla OlsonOwner, Pharmacist · Company website · source
Advisors
- BankingMidFirst 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
| MidFirst Bank PPP 2020 | All 2,403 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 | $138K | 10 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Randy's Pharmacy, Inc.
Randy's Pharmacy, Inc. is a pharmacies company in Woodward, Oklahoma, in business since 1986. It is owned by Megan Swayze and Kayla Olson. Its estimated annual revenue is about $8.5M, with roughly $568K of EBITDA. It has about 10 employees. Its estimated business value is $1.7M (likely range $896K–$2.3M).
Common questions
- Who owns Randy's Pharmacy, Inc.?
- Randy's Pharmacy, Inc. is owned by Megan Swayze and Kayla Olson, according to public sources such as the company's website or filings.
- How much revenue does Randy's Pharmacy, Inc. make?
- SeeBITDA estimates Randy's Pharmacy, Inc.'s annual revenue at about $8.5M (likely between $5.6M and $9.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Randy's Pharmacy, Inc. worth?
- About $1.7M, roughly 3× its estimated EBITDA of $568K, typical for a pharmacies company its size. Likely range: $896K–$2.3M.
- How many employees does Randy's Pharmacy, Inc. have?
- About 10, as reported on its PPP loan.
- When was Randy's Pharmacy, Inc. founded?
- Randy's Pharmacy, Inc. has been in business since 1986.