Semdrug, LLC.
How we got $1.7M
Based on its 13 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 |
|---|---|---|
| SEMDRUG, LLC. this business | $8.3M | — |
| A TO Z VITAMIN SHOPPE Seminole · 2 employees | $639K | 1.6 mi |
| NORMAN DRUG COMPANY Wewoka · 2 employees | $2.5M | 11.6 mi |
| RALPH'S PHARMACY, INC. Tecumseh · 9 employees | $6.4M | 15.0 mi |
| RICHARDS DRUG, INC. Shawnee · 10 employees | $5.8M | 15.2 mi |
| JEM SUPPLY INC. Shawnee · 8 employees | $3.7M | 15.2 mi |
| HARRISON DISCOUNT PHARMACY PLLC Shawnee · 10 employees | $8.9M | 15.4 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.1M |
| Estimate: the two combined (geometric mean) | $8.3M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $555K |
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 | $877K – $2.3M |
| Revenue range | $5.5M – $9.5M |
| EBITDA range | $365K – $633K |
| 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
- BankingBancFirst, Sovereign 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 borrowers → |
| Sovereign Bank 7(a) 2024 | All 304 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/16/2020 | first | $101K | 13 |
Public records
| Oct 2023 | 7(a) | $1.9M |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Semdrug, LLC.
Semdrug, LLC. is a pharmacies company in Seminole, Oklahoma. Its estimated annual revenue is about $8.3M, with roughly $555K of EBITDA. It has about 13 employees. Its estimated business value is $1.7M (likely range $877K–$2.3M).
Common questions
- Who owns Semdrug, LLC.?
- The owner of Semdrug, 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 Semdrug, LLC. make?
- SeeBITDA estimates Semdrug, LLC.'s annual revenue at about $8.3M (likely between $5.5M and $9.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Semdrug, LLC. worth?
- About $1.7M, roughly 3× its estimated EBITDA of $555K, typical for a pharmacies company its size. Likely range: $877K–$2.3M.
- How many employees does Semdrug, LLC. have?
- About 13, as reported on its PPP loan.