Whiskey Dog Bar & Grill, LLC
How we got $205K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WHISKEY DOG BAR & GRILL, LLC this business | $988K | — |
| OKC SOUTHERN HILLS INVESTMENTS, LLC Broken Arrow · 21 employees | $1.7M | 0.0 mi |
| PJ'S PUB & GRILL LLC Broken Arrow · 19 employees | $1.9M | 0.0 mi |
| PJS OWASSO LLC Broken Arrow · 16 employees | $1.7M | 0.0 mi |
| PJS PUB & GRILL LLC Broken Arrow · 18 employees | $1.9M | 0.0 mi |
| SOUTH YALE ENTERPRISES, INC Broken Arrow · 14 employees | $1.4M | 0.0 mi |
| TAVERN 56 LLC Broken Arrow · 19 employees | $1.4M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $784K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $957K |
| Estimate: the two combined (geometric mean) | $988K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $108K |
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 | $205K |
| Multiple for this size and industry | 1.9× |
| Value range | $108K – $280K |
| Revenue range | $650K – $1.1M |
| EBITDA range | $71K – $123K |
| Industry (NAICS) | Drinking Places (Alcoholic Beverages) (722410) |
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
History & advisors
Advisors
- BankingRegent 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 Roles are as stated there and may be out of date.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
| Regent Bank PPP 2020, PPP 2021 | All 726 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/29/2020 | first | $32K | 9 |
| 1/17/2021 | second | $45K | 8 |
About Whiskey Dog Bar & Grill, LLC
Whiskey Dog Bar & Grill, LLC is a bars company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $988K, with roughly $108K of EBITDA. It has about 9 employees. Its estimated business value is $205K (likely range $108K–$280K).
Common questions
- Who owns Whiskey Dog Bar & Grill, LLC?
- The owner of Whiskey Dog Bar & Grill, 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 Whiskey Dog Bar & Grill, LLC make?
- SeeBITDA estimates Whiskey Dog Bar & Grill, LLC's annual revenue at about $988K (likely between $650K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Whiskey Dog Bar & Grill, LLC worth?
- About $205K, roughly 1.9× its estimated EBITDA of $108K, typical for a bars company its size. Likely range: $108K–$280K.
- How many employees does Whiskey Dog Bar & Grill, LLC have?
- About 9, as reported on its PPP loan.