Vandruff Agency Inc
How we got $1.0M
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 30% 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 |
|---|---|---|
| VANDRUFF AGENCY INC this business | $884K | — |
| Galasso Agency Farmers Insurance Oklahoma City | $806K | 0.1 mi |
| Glm Properties Llc Edmond | $806K | 0.2 mi |
| Frates Benefit Administrators Oklahoma City | $806K | 0.2 mi |
| Osmahealth Oklahoma City | $806K | 0.2 mi |
| KEMPTON GROUP HOLDINGS INC. Oklahoma City · 56 employees | $20.0M | 0.3 mi |
| ENVISION INSURANCE LLC Edmond · 5 employees | $899K | 1.0 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $565K |
| Estimate: the two combined (geometric mean) | $884K |
| EBITDA margin (industry, adjusted for size) | 33% |
| EBITDA = revenue × margin | $290K |
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 | $1.0M |
| Multiple for this size and industry | 3.6× |
| Value range | $549K – $1.4M |
| Revenue range | $581K – $1.0M |
| EBITDA range | $191K – $330K |
| Industry (NAICS) | Insurance Agencies and Brokerages (524210) |
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
- BankingBOKF, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 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 | $25K | 6 |
2 locations
| 532 E MEMORIAL RD | Oklahoma City | This listing |
| 1800 Canyon Park Cir | Edmond | View |
Revenue, profit and value are for the whole company.
About Vandruff Agency Inc
Vandruff Agency Inc is an insurance agencies company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $884K, with roughly $290K of EBITDA. It has about 6 employees. Its estimated business value is $1.0M (likely range $549K–$1.4M). It has 2 locations.
Common questions
- Who owns Vandruff Agency Inc?
- The owner of Vandruff Agency Inc 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 Vandruff Agency Inc make?
- SeeBITDA estimates Vandruff Agency Inc's annual revenue at about $884K (likely between $581K and $1.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Vandruff Agency Inc worth?
- About $1.0M, roughly 3.6× its estimated EBITDA of $290K, typical for a insurance agencies company its size. Likely range: $549K–$1.4M.
- How many employees does Vandruff Agency Inc have?
- About 6, as reported on its PPP loan.