South Lewis Sh Opco, LLC
How we got $13.6M
Based on its 179 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| SOUTH LEWIS SH OPCO, LLC this business | $70.1M | — |
| GOOD SPIRITS OF TULSA OKLAHOMA, LLC Tulsa · 4 employees | $2.3M | 1.1 mi |
| MALL INTERNATIONAL TRADING LLC Tulsa · 8 employees | $2.7M | 3.4 mi |
| COLUMBIA LIQUORS & WINES PARTNER Tulsa · 4 employees | $2.1M | 4.3 mi |
| N9682N INVESTMENTS LLC Tulsa · 4 employees | $1.7M | 4.5 mi |
| MODERN SPIRITS, LLC. Tulsa · 10 employees | $3.3M | 5.0 mi |
| VILLAGE SOUTH WINE & SPIRITS Tulsa · 4 employees | $2.0M | 5.2 mi |
The full calculation
| Employees reported to the SBA | 179 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $82.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $45.8M |
| Estimate: the two combined (geometric mean) | $70.1M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $3.1M |
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 | $13.6M |
| Multiple for this size and industry | 4.4× |
| Value range | $7.1M – $18.6M |
| Revenue range | $46.1M – $79.9M |
| EBITDA range | $2.0M – $3.5M |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
- BankingCentennial 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 Roles are as stated there and may be out of date.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
| Centennial Bank PPP 2020 | All 40 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $481K | 179 |
About South Lewis Sh Opco, LLC
South Lewis Sh Opco, LLC is a beer, wine, and liquor retailers company in Tulsa, Oklahoma. Its estimated annual revenue is about $70.1M, with roughly $3.1M of EBITDA. It has about 179 employees. Its estimated business value is $13.6M (likely range $7.1M–$18.6M).
Common questions
- Who owns South Lewis Sh Opco, LLC?
- The owner of South Lewis Sh Opco, 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 South Lewis Sh Opco, LLC make?
- SeeBITDA estimates South Lewis Sh Opco, LLC's annual revenue at about $70.1M (likely between $46.1M and $79.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is South Lewis Sh Opco, LLC worth?
- About $13.6M, roughly 4.4× its estimated EBITDA of $3.1M, typical for a beer, wine, and liquor retailers company its size. Likely range: $7.1M–$18.6M.
- How many employees does South Lewis Sh Opco, LLC have?
- About 179, as reported on its PPP loan.