Rjrx3 LLC
How we got $1.6M
Based on its 9 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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| RJRX3 LLC this business | $7.2M | — |
| KINGFISHER PHARMACY MANAGEMENT LLC Kingfisher · 3 employees | $3.2M | 1.1 mi |
| KRITTENBRINK PHARMACY, LLC Okarche · 11 employees | $4.5M | 8.6 mi |
| PIEDMONT RX, INC Piedmont · 33 employees | $19.9M | 17.1 mi |
| TPC META LLC Piedmont · 1 employees | $1.4M | 17.1 mi |
| EAGLE NUTRITION LLC Hennessey · 1 employees | $465K | 18.5 mi |
| FAIRVIEW NUTRITION LLC Hennessey · 1 employees | $567K | 18.5 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) | $6.4M |
| Estimate: the two combined (geometric mean) | $7.2M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $541K |
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 | $855K – $2.2M |
| Revenue range | $4.7M – $8.2M |
| EBITDA range | $356K – $617K |
| 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
- BankingFirstBankPPP / 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 Roles are as stated there and may be out of date.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
| FirstBank PPP 2020 | All 263 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $83K | 9 |
About Rjrx3 LLC
Rjrx3 LLC is a pharmacies company in Kingfisher, Oklahoma. Its estimated annual revenue is about $7.2M, with roughly $541K of EBITDA. It has about 9 employees. Its estimated business value is $1.6M (likely range $855K–$2.2M).
Common questions
- Who owns Rjrx3 LLC?
- The owner of Rjrx3 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 Rjrx3 LLC make?
- SeeBITDA estimates Rjrx3 LLC's annual revenue at about $7.2M (likely between $4.7M and $8.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Rjrx3 LLC worth?
- About $1.6M, roughly 3× its estimated EBITDA of $541K, typical for a pharmacies company its size. Likely range: $855K–$2.2M.
- How many employees does Rjrx3 LLC have?
- About 9, as reported on its PPP loan.