Thomas Drug Inc
How we got $4.4M
Based on its 53 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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 |
|---|---|---|
| THOMAS DRUG INC this business | $19.6M | — |
| TDRX INC Thomas · 7 employees | $6.1M | 0.3 mi |
| KASEY BADGETT PHARMACY SERVICES, LLC Weatherford · 1 employees | $1.1M | 13.9 mi |
| EAGLE PHARMACY, LLC Weatherford · 12 employees | $6.8M | 14.7 mi |
| WEATHERFORD RX INC Weatherford · 8 employees | $4.3M | 14.7 mi |
| WEATHERFORD PHARMACY INC Weatherford · 16 employees | $7.6M | 15.1 mi |
| PHARMCAREOK OF HYDRO, INC. Hydro · 12 employees | $5.1M | 16.4 mi |
The full calculation
| Employees reported to the SBA | 53 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $27.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $10.9M |
| Estimate: the two combined (geometric mean) | $19.6M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $1.2M |
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 | $4.4M |
| Multiple for this size and industry | 3.6× |
| Value range | $2.3M – $6.0M |
| Revenue range | $12.9M – $22.4M |
| EBITDA range | $798K – $1.4M |
| Industry (NAICS) | Retail Trade (446110) |
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
- BankingBank of Western 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 Roles are as stated there and may be out of date.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
| Bank of Western Oklahoma PPP 2020 | All 200 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $187K | 53 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Thomas Drug Inc
Thomas Drug Inc is a pharmacies company in Thomas, Oklahoma. It is owned by Sarah Felker. Its estimated annual revenue is about $19.6M, with roughly $1.2M of EBITDA. It has about 53 employees. Its estimated business value is $4.4M (likely range $2.3M–$6.0M).
Common questions
- Who owns Thomas Drug Inc?
- Thomas Drug Inc is owned by Sarah Felker, according to public sources such as the company's website or filings.
- How much revenue does Thomas Drug Inc make?
- SeeBITDA estimates Thomas Drug Inc's annual revenue at about $19.6M (likely between $12.9M and $22.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Thomas Drug Inc worth?
- About $4.4M, roughly 3.6× its estimated EBITDA of $1.2M, typical for a pharmacies company its size. Likely range: $2.3M–$6.0M.
- How many employees does Thomas Drug Inc have?
- About 53, as reported on its PPP loan.