Tj's Mountain Country Store, LLC
How we got $811K
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| TJ'S MOUNTAIN COUNTRY STORE, LLC this business | $6.4M | — |
| CJ'S CORNER, LLC Smithville · 5 employees | $4.5M | 3.3 mi |
| SULLIVAN ENTERPRISES LLC Broken Bow · 6 employees | $3.8M | 23.3 mi |
| CROWELL COMPANY INC Broken Bow · 10 employees | $4.8M | 23.6 mi |
| HEAVENER BUSINESS LLC Heavener · 5 employees | $4.4M | 29.2 mi |
| LORI'S CORNER STORE & DELI LLC Eagletown · 4 employees | $3.6M | 29.3 mi |
| SAMS FOOD MART LLC Quinton · 6 employees | $3.4M | 32.2 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.4M |
| Estimate: the two combined (geometric mean) | $6.4M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $338K |
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 | $811K |
| Multiple for this size and industry | 2.4× |
| Value range | $427K – $1.1M |
| Revenue range | $4.2M – $7.3M |
| EBITDA range | $222K – $385K |
| Industry (NAICS) | Retail Trade (447110) |
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
History & 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/7/2020 | first | $35K | 12 |
About Tj's Mountain Country Store, LLC
Tj's Mountain Country Store, LLC is a retail trade company in Smithville, Oklahoma. Its estimated annual revenue is about $6.4M, with roughly $338K of EBITDA. It has about 12 employees. Its estimated business value is $811K (likely range $427K–$1.1M).
Common questions
- Who owns Tj's Mountain Country Store, LLC?
- The owner of Tj's Mountain Country 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 Tj's Mountain Country Store, LLC make?
- SeeBITDA estimates Tj's Mountain Country Store, LLC's annual revenue at about $6.4M (likely between $4.2M and $7.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Tj's Mountain Country Store, LLC worth?
- About $811K, roughly 2.4× its estimated EBITDA of $338K, typical for a retail trade company its size. Likely range: $427K–$1.1M.
- How many employees does Tj's Mountain Country Store, LLC have?
- About 12, as reported on its PPP loan.