Smith's P.r.o. Nutrition LLC
How we got $381K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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'S P.R.O. NUTRITION LLC this business | $2.1M | — |
| CINNAMON BEARS LLC Edmond · 4 employees | $2.9M | 0.1 mi |
| ADAIR'S SLEEP WORLD INC Edmond · 6 employees | $2.7M | 0.2 mi |
| PUPPYLOVE INC. Edmond · 3 employees | $1.4M | 0.3 mi |
| FRIENDLY CIRCLE CDC, LLC Edmond · 13 employees | $4.9M | 0.4 mi |
| LULU AND LO'S Edmond · 2 employees | $1.4M | 0.8 mi |
| GET VAPED, LLC Edmond · 4 employees | $2.0M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $2.1M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $190K |
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 | $381K |
| Multiple for this size and industry | 2× |
| Value range | $200K – $521K |
| Revenue range | $1.4M – $2.4M |
| EBITDA range | $125K – $217K |
| Industry (NAICS) | Retail Trade (453991) |
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: 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
People & advisors
Advisors
- BankingMidFirst 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 Roles are as stated there and may be out of date.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
| MidFirst Bank PPP 2020, PPP 2021 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $16K | 6 |
| 4/2/2021 | second | $35K | 8 |
About Smith's P.r.o. Nutrition LLC
Smith's P.r.o. Nutrition LLC is a retail trade company in Edmond, Oklahoma. Its estimated annual revenue is about $2.1M, with roughly $190K of EBITDA. It has about 8 employees. Its estimated business value is $381K (likely range $200K–$521K).
Common questions
- Who owns Smith's P.r.o. Nutrition LLC?
- The owner of Smith's P.r.o. Nutrition 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's P.r.o. Nutrition LLC make?
- SeeBITDA estimates Smith's P.r.o. Nutrition LLC's annual revenue at about $2.1M (likely between $1.4M and $2.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Smith's P.r.o. Nutrition LLC worth?
- About $381K, roughly 2× its estimated EBITDA of $190K, typical for a retail trade company its size. Likely range: $200K–$521K.
- How many employees does Smith's P.r.o. Nutrition LLC have?
- About 8, as reported on its PPP loan.