Sarah Hensley & Co, LLC
How we got $246K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▼ 7% 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 |
|---|---|---|
| SARAH HENSLEY & CO, LLC this business | $1.2M | — |
| KBee & Co. Idabel | $1.7M | 0.0 mi |
| Choctaw Casino Too-Idabel Idabel | $3.0M | 0.0 mi |
| Sporo's Computers Idabel | $1.5M | 0.0 mi |
| Chandler-Hewitt Rexall Drug Idabel | $4.6M | 0.1 mi |
| Shermans Shoes Idabel | $1.7M | 0.1 mi |
| Sage and Stone, Co. Idabel | $1.7M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $606K |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $123K |
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 | $246K |
| Multiple for this size and industry | 2× |
| Value range | $130K – $337K |
| Revenue range | $771K – $1.3M |
| EBITDA range | $81K – $140K |
| Industry (NAICS) | Retail Trade (448120) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
History & advisors
Advisors
- BankingThe Idabel National 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 Roles are as stated there and may be out of date.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
| The Idabel National Bank PPP 2020, PPP 2021 | All 58 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $7K | 4 |
| 1/21/2021 | second | $7K | 3 |
About Sarah Hensley & Co, LLC
Sarah Hensley & Co, LLC is a retail trade company in Idabel, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $123K of EBITDA. It has about 4 employees. Its estimated business value is $246K (likely range $130K–$337K).
Common questions
- Who owns Sarah Hensley & Co, LLC?
- The owner of Sarah Hensley & Co, 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 Sarah Hensley & Co, LLC make?
- SeeBITDA estimates Sarah Hensley & Co, LLC's annual revenue at about $1.2M (likely between $771K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sarah Hensley & Co, LLC worth?
- About $246K, roughly 2× its estimated EBITDA of $123K, typical for a retail trade company its size. Likely range: $130K–$337K.
- How many employees does Sarah Hensley & Co, LLC have?
- About 4, as reported on its PPP loan.