Village South Wine & Spirits
How we got $267K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| VILLAGE SOUTH WINE & SPIRITS this business | $2.0M | — |
| MALL INTERNATIONAL TRADING LLC Tulsa · 8 employees | $2.7M | 1.9 mi |
| OUT SOUTH, GP Jenks · 4 employees | $3.2M | 4.5 mi |
| ASPEN WINE & SPIRITS LP Broken Arrow · 6 employees | $2.6M | 5.0 mi |
| SOUTH LEWIS SH OPCO, LLC Tulsa · 179 employees | $70.1M | 5.2 mi |
| GOOD SPIRITS OF TULSA OKLAHOMA, LLC Tulsa · 4 employees | $2.3M | 5.4 mi |
| EPIQUE WINE & SPIRITS, LLC Broken Arrow · 3 employees | $1.5M | 6.2 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $2.0M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $133K |
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 | $267K |
| Multiple for this size and industry | 2× |
| Value range | $140K – $365K |
| Revenue range | $1.3M – $2.3M |
| EBITDA range | $88K – $152K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 5/8/2020 | first | $11K | 4 |
About Village South Wine & Spirits
Village South Wine & Spirits is a beer, wine, and liquor retailers company in Tulsa, Oklahoma. Its estimated annual revenue is about $2.0M, with roughly $133K of EBITDA. It has about 4 employees. Its estimated business value is $267K (likely range $140K–$365K).
Common questions
- Who owns Village South Wine & Spirits?
- The owner of Village South Wine & Spirits 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 Village South Wine & Spirits make?
- SeeBITDA estimates Village South Wine & Spirits's annual revenue at about $2.0M (likely between $1.3M and $2.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Village South Wine & Spirits worth?
- About $267K, roughly 2× its estimated EBITDA of $133K, typical for a beer, wine, and liquor retailers company its size. Likely range: $140K–$365K.
- How many employees does Village South Wine & Spirits have?
- About 4, as reported on its PPP loan.