Sage & Elm Apothecary
How we got $278K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 38% 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 |
|---|---|---|
| SAGE & ELM APOTHECARY this business | $607K | — |
| AUTOMOTIVE MAINTENANCE PRODUCTS LLC Oklahoma City · 4 employees | $2.0M | 6.0 mi |
| ROBIN HOODZ, LLC Oklahoma City · 4 employees | $1.2M | 10.3 mi |
| MINH'S SALON D'LUX NAIL SPA LLC Oklahoma City · 1 employees | $428K | 10.4 mi |
| BIG D INDUSTRIES, INC. Oklahoma City · 33 employees | $25.4M | 12.7 mi |
| KLEEN PRODUCTS INC. Oklahoma City · 6 employees | $4.8M | 14.7 mi |
| NEWMAN HOLDING COMPANY, INC. Oklahoma City · 6 employees | $3.7M | 14.7 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $720K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $393K |
| Estimate: the two combined (geometric mean) | $607K |
| EBITDA margin (industry, adjusted for size) | 18% |
| EBITDA = revenue × margin | $111K |
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 | $278K |
| Multiple for this size and industry | 2.5× |
| Value range | $146K – $381K |
| Revenue range | $399K – $692K |
| EBITDA range | $73K – $127K |
| Industry (NAICS) | Soap and Other Detergent Manufacturing (325611) |
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
People & advisors
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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/15/2020 | first | $6K | 1 |
About Sage & Elm Apothecary
Sage & Elm Apothecary is a soap and other detergent manufacturing company in Midwest City, Oklahoma. Its estimated annual revenue is about $607K, with roughly $111K of EBITDA. It has about 1 employees. Its estimated business value is $278K (likely range $146K–$381K).
Common questions
- Who owns Sage & Elm Apothecary?
- The owner of Sage & Elm Apothecary 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 Sage & Elm Apothecary make?
- SeeBITDA estimates Sage & Elm Apothecary's annual revenue at about $607K (likely between $399K and $692K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sage & Elm Apothecary worth?
- About $278K, roughly 2.5× its estimated EBITDA of $111K, typical for a soap and other detergent manufacturing company its size. Likely range: $146K–$381K.
- How many employees does Sage & Elm Apothecary have?
- About 1, as reported on its PPP loan.