Shepherds Mens Wear Inc.
How we got $256K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 10% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SHEPHERDS MENS WEAR INC. this business | $1.2M | — |
| SWEET SOUTHERN SWANK BOUTIQUE LLC Shawnee · 6 employees | $2.4M | 1.5 mi |
| MBL, INC Shawnee · 5 employees | $1.6M | 2.3 mi |
| W.R. JONES COMPANY Shawnee · 9 employees | $3.3M | 2.6 mi |
| TRENDY TEES LLC Harrah · 4 employees | $1.5M | 15.3 mi |
| SELGER FARM CHIC DESIGN, LLC Newalla · 4 employees | $2.1M | 16.1 mi |
| SWAG VINTAGE LLC Oklahoma City · 3 employees | $1.8M | 21.1 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $858K |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $128K |
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 | $256K |
| Multiple for this size and industry | 2× |
| Value range | $135K – $350K |
| Revenue range | $802K – $1.4M |
| EBITDA range | $84K – $146K |
| Industry (NAICS) | Retail Trade (448110) |
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
- 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 Roles are as stated there and may be out of date.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, PPP 2021 | 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 |
|---|---|---|---|
| 4/27/2020 | first | $11K | 2 |
| 1/21/2021 | second | $11K | 2 |
About Shepherds Mens Wear Inc.
Shepherds Mens Wear Inc. is a retail trade company in Shawnee, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $128K of EBITDA. It has about 2 employees. Its estimated business value is $256K (likely range $135K–$350K).
Common questions
- Who owns Shepherds Mens Wear Inc.?
- The owner of Shepherds Mens Wear Inc. 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 Shepherds Mens Wear Inc. make?
- SeeBITDA estimates Shepherds Mens Wear Inc.'s annual revenue at about $1.2M (likely between $802K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shepherds Mens Wear Inc. worth?
- About $256K, roughly 2× its estimated EBITDA of $128K, typical for a retail trade company its size. Likely range: $135K–$350K.
- How many employees does Shepherds Mens Wear Inc. have?
- About 2, as reported on its PPP loan.