Smith Dryden, LLC
How we got $518K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 7% 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 |
|---|---|---|
| SMITH DRYDEN, LLC this business | $1.8M | — |
| A D C INC Edmond · 2 employees | $456K | 1.1 mi |
| ADC INC. Edmond · 2 employees | $456K | 1.1 mi |
| EAGLES NEST EXPLORATION INC Edmond · 4 employees | $769K | 1.9 mi |
| KOPY KAT ETC INC Edmond · 4 employees | $603K | 1.9 mi |
| AVALANCHE PRINT COMPANY Edmond · 7 employees | $1.5M | 2.5 mi |
| REID PRINTING, INC. Edmond · 5 employees | $1.2M | 2.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $954K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $1.8M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $207K |
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 | $518K |
| Multiple for this size and industry | 2.5× |
| Value range | $273K – $709K |
| Revenue range | $1.2M – $2.0M |
| EBITDA range | $136K – $236K |
| Industry (NAICS) | Support Activities for Printing (323120) |
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. 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
- BankingProsperity 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 Roles are as stated there and may be out of date.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
| Prosperity Bank PPP 2020 | All 748 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 | $102K | 5 |
About Smith Dryden, LLC
Smith Dryden, LLC is a support activities for printing company in Edmond, Oklahoma. Its estimated annual revenue is about $1.8M, with roughly $207K of EBITDA. It has about 5 employees. Its estimated business value is $518K (likely range $273K–$709K).
Common questions
- Who owns Smith Dryden, LLC?
- The owner of Smith Dryden, 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 Smith Dryden, LLC make?
- SeeBITDA estimates Smith Dryden, LLC's annual revenue at about $1.8M (likely between $1.2M and $2.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Smith Dryden, LLC worth?
- About $518K, roughly 2.5× its estimated EBITDA of $207K, typical for a support activities for printing company its size. Likely range: $273K–$709K.
- How many employees does Smith Dryden, LLC have?
- About 5, as reported on its PPP loan.