Shamrock, Inc
How we got $11.3M
Based on 30 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 40% 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 |
|---|---|---|
| SHAMROCK, INC this business | $31.7M | — |
| CARRIER MEDICAL, LLC Muskogee · 2 employees | $2.5M | 22.1 mi |
| MEDSOLVE LLC Muskogee · 2 employees | $3.2M | 23.5 mi |
| LAKESIDE WHOLESALE MEDICAL, INC Wagoner · 4 employees | $4.7M | 23.8 mi |
| ALTERNACARE INC Muskogee · 24 employees | $17.4M | 27.5 mi |
| COUNTRY DOCTOR VET SUPPLY-EAST LLC Pryor · 1 employees | $1.1M | 31.9 mi |
| POLYPRO, INC. Pryor | $5.9M | 33.0 mi |
The full calculation
| Employees reported to the SBA | 30 |
| Industry revenue per employee | $1.0M |
| Revenue = employees × revenue per employee | $31.7M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $2.2M |
| Cross-check: revenue implied by PPP payroll | $8.5M |
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 | $11.3M |
| Multiple for this size and industry | 5.2× |
| Value range | $5.3M – $16.0M |
| Revenue range | $18.8M – $37.5M |
| EBITDA range | $1.3M – $2.6M |
| Industry (NAICS) | Medical, Dental, and Hospital Equipment and Supplies Merchant Wholesalers (423450) |
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
History & advisors
Advisors
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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 → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $154K | 30 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Shamrock, Inc
Shamrock, Inc is a medical, dental, and hospital equipment and supplies merchant wholesalers company in Tahlequah, Oklahoma. It is owned by RANDY M TAYLOR (CEO/President). Its estimated annual revenue is about $31.7M, with roughly $2.2M of EBITDA. It has about 30 employees. Its estimated business value is $11.3M (likely range $5.3M–$16.0M).
Common questions
- Who owns Shamrock, Inc?
- Shamrock, Inc is owned by RANDY M TAYLOR (CEO/President), according to public sources such as the company's website or filings.
- How much revenue does Shamrock, Inc make?
- SeeBITDA estimates Shamrock, Inc's annual revenue at about $31.7M (likely between $18.8M and $37.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shamrock, Inc worth?
- About $11.3M, roughly 5.2× its estimated EBITDA of $2.2M, typical for a medical, dental, and hospital equipment and supplies merchant wholesalers company its size. Likely range: $5.3M–$16.0M.
- How many employees does Shamrock, Inc have?
- About 30, as reported on its PPP loan.