Shadee Oak Wing Shack, LLC
How we got $177K
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
▲ 26% 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 |
|---|---|---|
| SHADEE OAK WING SHACK, LLC this business | $902K | — |
| J&D Cowtown Sallisaw | $1.7M | 0.0 mi |
| The Saucy Rooster Sallisaw | $1.7M | 0.0 mi |
| BURKHART LLC Sallisaw · 7 employees | $845K | 0.0 mi |
| Sozos Coffee Company & Bistro Sallisaw | $1.7M | 0.0 mi |
| RUGER'S GRILL LLC Sallisaw · 15 employees | $1.1M | 0.1 mi |
| RUGERS GRILL LLC Sallisaw · 19 employees | $1.4M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $534K |
| Estimate: the two combined (geometric mean) | $902K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $98K |
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 | $177K |
| Multiple for this size and industry | 1.8× |
| Value range | $93K – $242K |
| Revenue range | $593K – $1.0M |
| EBITDA range | $65K – $112K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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: 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
- BankingThe First National Bank of Fort SmithPPP / 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 Roles are as stated there and may be out of date.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 First National Bank of Fort Smith PPP 2020 | All 252 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 | $20K | 13 |
About Shadee Oak Wing Shack, LLC
Shadee Oak Wing Shack, LLC is a restaurants company in Sallisaw, Oklahoma. Its estimated annual revenue is about $902K, with roughly $98K of EBITDA. It has about 13 employees. Its estimated business value is $177K (likely range $93K–$242K).
Common questions
- Who owns Shadee Oak Wing Shack, LLC?
- The owner of Shadee Oak Wing Shack, 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 Shadee Oak Wing Shack, LLC make?
- SeeBITDA estimates Shadee Oak Wing Shack, LLC's annual revenue at about $902K (likely between $593K and $1.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shadee Oak Wing Shack, LLC worth?
- About $177K, roughly 1.8× its estimated EBITDA of $98K, typical for a restaurants company its size. Likely range: $93K–$242K.
- How many employees does Shadee Oak Wing Shack, LLC have?
- About 13, as reported on its PPP loan.