Waddell Vineyards LLC
How we got $180K
Based on its 1 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
What they do
Waddell Vineyards is a family-owned and operated vineyard and wine tasting venue in Ada, OK, offering a wedding chapel, reception barn, and wine tastings for weddings, events, and parties.
From the company's website. Industry: All Other Personal Services.
Estimated value over time
▲ 36% since 2021Today'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 |
|---|---|---|
| WADDELL VINEYARDS LLC this business | $373K | — |
| The Pampered Paw Pet Resort & Spa Ada | $753K | 1.5 mi |
| The Pampered Paw Ada | $753K | 1.8 mi |
| J And S Cocker Spaniels Ada | $753K | 2.1 mi |
| BRIAN GOURLEY Ada · 1 employees | $289K | 2.8 mi |
| IGNITE FITNESS, LLC Ada · 1 employees | $257K | 3.1 mi |
| TOBY ROSS, LPC, LLC Ada · 1 employees | $259K | 3.3 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $244K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $439K |
| Estimate: the two combined (geometric mean) | $373K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $86K |
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 | $180K |
| Multiple for this size and industry | 2.1× |
| Value range | $95K – $247K |
| Revenue range | $246K – $426K |
| EBITDA range | $57K – $98K |
| Industry (NAICS) | All Other Personal Services (812990) |
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. 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
- BankingCitizens Bank of AdaPPP / 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 Roles are as stated there and may be out of date.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
| Citizens Bank of Ada PPP 2021 | All 171 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/1/2021 | first | $12K | 1 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Waddell Vineyards LLC
Waddell Vineyards LLC is an all other personal services company in Ada, Oklahoma, in business since 2013. It is owned by Shelby Grove. Its estimated annual revenue is about $373K, with roughly $86K of EBITDA. It has about 1 employees. Its estimated business value is $180K (likely range $95K–$247K).
Common questions
- Who owns Waddell Vineyards LLC?
- Waddell Vineyards LLC is owned by Shelby Grove, according to public sources such as the company's website or filings.
- How much revenue does Waddell Vineyards LLC make?
- SeeBITDA estimates Waddell Vineyards LLC's annual revenue at about $373K (likely between $246K and $426K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Waddell Vineyards LLC worth?
- About $180K, roughly 2.1× its estimated EBITDA of $86K, typical for a all other personal services company its size. Likely range: $95K–$247K.
- How many employees does Waddell Vineyards LLC have?
- About 1, as reported on its PPP loan.
- When was Waddell Vineyards LLC founded?
- Waddell Vineyards LLC has been in business since 2013.