Roy's Discount Pharmacy, LLC
How we got $1.1M
Based on its 8 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
▼ 50% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 8 | $2.4M |
| 2020 | Form 5500 | 7 | $2.1M |
| 2021 | Form 5500 | 8 | $2.4M |
| 2022 | Form 5500 | 5 | $1.5M |
| 2023 | Form 5500 | 4 | $1.2M |
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 |
|---|---|---|
| ROY'S DISCOUNT PHARMACY, LLC this business | $6.1M | — |
| VERITAS PROPERTIES, LLC Wilburton · 4 employees | $2.7M | 3.2 mi |
| HYPERION LLC Wilburton · 4 employees | $3.7M | 3.2 mi |
| RIDDEL SKIN CARE CENTER INC. Mcalester · 2 employees | $839K | 23.4 mi |
| JOHN HARDY FAMILY ENTERPRISES Mcalester · 12 employees | $7.4M | 23.9 mi |
| COMPREHENSIVE BODY DEFENSE LLC Mcalester · 3 employees | $1.0M | 24.0 mi |
| ACE MEDICAL HOMECARE, INC. Mcalester · 7 employees | $3.0M | 24.1 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.3M |
| Estimate: the two combined (geometric mean) | $6.1M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $464K |
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 | $1.1M |
| Multiple for this size and industry | 2.4× |
| Value range | $586K – $1.5M |
| Revenue range | $4.0M – $7.0M |
| EBITDA range | $305K – $529K |
| 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
- BankingFirst 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
| First National Bank & Trust Company of McAlester PPP 2020 | All 248 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $69K | 8 |
About Roy's Discount Pharmacy, LLC
Roy's Discount Pharmacy, LLC is a pharmacies company in Wilburton, Oklahoma. Its estimated annual revenue is about $6.1M, with roughly $464K of EBITDA. It has about 4 employees. Its estimated business value is $1.1M (likely range $586K–$1.5M).
Common questions
- Who owns Roy's Discount Pharmacy, LLC?
- The owner of Roy's Discount Pharmacy, 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 Roy's Discount Pharmacy, LLC make?
- SeeBITDA estimates Roy's Discount Pharmacy, LLC's annual revenue at about $6.1M (likely between $4.0M and $7.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Roy's Discount Pharmacy, LLC worth?
- About $1.1M, roughly 2.4× its estimated EBITDA of $464K, typical for a pharmacies company its size. Likely range: $586K–$1.5M.
- How many employees does Roy's Discount Pharmacy, LLC have?
- About 4, from its 2023 retirement-plan filing.