The Pioneer Women Marcantile LLC
How we got $8.2M
Based on its 248 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 |
|---|---|---|
| THE PIONEER WOMEN MARCANTILE LLC this business | $28.5M | — |
| THE PIONEER WOMAN MERCANTILE LLC Pawhuska · 248 employees | $27.7M | 0.0 mi |
| Charlie's Sweet Shop Pawhuska | $1.7M | 0.0 mi |
| P-Town Pizza Pawhuska | $1.7M | 0.0 mi |
| The Dirty Laundry Saloon - Bar & Grill Pawhuska | $1.7M | 0.1 mi |
| China Cafe Pawhuska | $1.7M | 0.1 mi |
| BND PIZZERIAS, LLC Pawhuska · 12 employees | $716K | 0.1 mi |
The full calculation
| Employees reported to the SBA | 248 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $21.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $28.5M |
| Estimate: the two combined (geometric mean) | $28.5M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $2.1M |
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 | $8.2M |
| Multiple for this size and industry | 3.9× |
| Value range | $4.3M – $11.2M |
| Revenue range | $18.7M – $32.5M |
| EBITDA range | $1.4M – $2.4M |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $1.3M | 248 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About The Pioneer Women Marcantile LLC
The Pioneer Women Marcantile LLC is a restaurants company in Pawhuska, Oklahoma. It is owned by Ree Drummond. Its estimated annual revenue is about $28.5M, with roughly $2.1M of EBITDA. It has about 248 employees. Its estimated business value is $8.2M (likely range $4.3M–$11.2M).
Common questions
- Who owns The Pioneer Women Marcantile LLC?
- The Pioneer Women Marcantile LLC is owned by Ree Drummond, according to public sources such as the company's website or filings.
- How much revenue does The Pioneer Women Marcantile LLC make?
- SeeBITDA estimates The Pioneer Women Marcantile LLC's annual revenue at about $28.5M (likely between $18.7M and $32.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is The Pioneer Women Marcantile LLC worth?
- About $8.2M, roughly 3.9× its estimated EBITDA of $2.1M, typical for a restaurants company its size. Likely range: $4.3M–$11.2M.
- How many employees does The Pioneer Women Marcantile LLC have?
- About 248, as reported on its PPP loan.