Serenity Retail, LLC
How we got $384K
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 36% 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 |
|---|---|---|
| SERENITY RETAIL, LLC this business | $2.9M | — |
| STILLWATER CSTORE GROUP, LLC Stillwater · 3 employees | $2.1M | 0.1 mi |
| COWBOY CORNER Stillwater · 3 employees | $2.3M | 0.2 mi |
| CIRCLE N, INC Stillwater · 6 employees | $2.7M | 0.7 mi |
| COWBOY STOP, INC. Stillwater · 3 employees | $1.4M | 2.3 mi |
| MUSTANG FLASHBACK, INC Stillwater · 8 employees | $2.9M | 4.5 mi |
| COWBOY TRAVEL PLAZA, LLC Orlando · 38 employees | $12.5M | 15.1 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.3M |
| Estimate: the two combined (geometric mean) | $2.9M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $192K |
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 | $384K |
| Multiple for this size and industry | 2× |
| Value range | $202K – $525K |
| Revenue range | $1.9M – $3.3M |
| EBITDA range | $126K – $219K |
| Industry (NAICS) | Grocery and Convenience Retailers (445120) |
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, OK. 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
- BankingExchange Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Exchange Bank and Trust Company PPP 2020 | All 217 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $26K | 7 |
About Serenity Retail, LLC
Serenity Retail, LLC is a grocery and convenience retailers company in Stillwater, Oklahoma. Its estimated annual revenue is about $2.9M, with roughly $192K of EBITDA. It has about 7 employees. Its estimated business value is $384K (likely range $202K–$525K).
Common questions
- Who owns Serenity Retail, LLC?
- The owner of Serenity Retail, 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 Serenity Retail, LLC make?
- SeeBITDA estimates Serenity Retail, LLC's annual revenue at about $2.9M (likely between $1.9M and $3.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Serenity Retail, LLC worth?
- About $384K, roughly 2× its estimated EBITDA of $192K, typical for a grocery and convenience retailers company its size. Likely range: $202K–$525K.
- How many employees does Serenity Retail, LLC have?
- About 7, as reported on its PPP loan.