Sunshine Grocery Store LLC
How we got $664K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| SUNSHINE GROCERY STORE LLC this business | $5.3M | — |
| CHECKERS TRUCK STOP INC. Oklahoma City · 9 employees | $7.6M | 0.9 mi |
| RIVERSIDE EXPRESS MART, INC. Oklahoma City · 17 employees | $10.2M | 1.1 mi |
| THUNDER MART INC Oklahoma City · 6 employees | $5.1M | 2.2 mi |
| KWIK RUN CORPORATION Oklahoma City · 15 employees | $9.0M | 2.4 mi |
| SUNNYLANE PETROLEUM INC. Del City · 3 employees | $3.1M | 2.7 mi |
| 333 SOONER, LLC Midwest City · 6 employees | $4.1M | 3.0 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.1M |
| Estimate: the two combined (geometric mean) | $5.3M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $277K |
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 | $664K |
| Multiple for this size and industry | 2.4× |
| Value range | $349K – $908K |
| Revenue range | $3.5M – $6.0M |
| EBITDA range | $182K – $315K |
| Industry (NAICS) | Retail Trade (447110) |
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
- BankingFirst National Bank of OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| First National Bank of Oklahoma PPP 2020 | All 405 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 | $20K | 9 |
About Sunshine Grocery Store LLC
Sunshine Grocery Store LLC is a retail trade company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $5.3M, with roughly $277K of EBITDA. It has about 9 employees. Its estimated business value is $664K (likely range $349K–$908K).
Common questions
- Who owns Sunshine Grocery Store LLC?
- The owner of Sunshine Grocery Store 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 Sunshine Grocery Store LLC make?
- SeeBITDA estimates Sunshine Grocery Store LLC's annual revenue at about $5.3M (likely between $3.5M and $6.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sunshine Grocery Store LLC worth?
- About $664K, roughly 2.4× its estimated EBITDA of $277K, typical for a retail trade company its size. Likely range: $349K–$908K.
- How many employees does Sunshine Grocery Store LLC have?
- About 9, as reported on its PPP loan.