Wichita Tribal Smoke Shop
How we got $398K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 99% 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 |
|---|---|---|
| WICHITA TRIBAL SMOKE SHOP this business | $2.4M | — |
| BENNY'S TRUCKING LLC Hinton · 8 employees | $3.0M | 3.1 mi |
| HEMP 66, LLC Hinton · 13 employees | $5.6M | 6.7 mi |
| RED DIRT GUN & PAWN Weatherford · 4 employees | $1.7M | 18.2 mi |
| THE VAPE SPOT LLC Weatherford · 1 employees | $459K | 18.6 mi |
| MIXMASTER VAPES LLC El Reno · 2 employees | $1.6M | 21.3 mi |
| EL RENO HOME CENTER, INC. El Reno · 1 employees | $1.2M | 23.3 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.3M |
| Estimate: the two combined (geometric mean) | $2.4M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $199K |
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 | $398K |
| Multiple for this size and industry | 2× |
| Value range | $209K – $545K |
| Revenue range | $1.6M – $2.8M |
| EBITDA range | $131K – $227K |
| Industry (NAICS) | Retail Trade (453991) |
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
People & advisors
Advisors
- BankingCrossFirst 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 Roles are as stated there and may be out of date.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
| CrossFirst Bank PPP 2020 | All 299 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 | $24K | 3 |
About Wichita Tribal Smoke Shop
Wichita Tribal Smoke Shop is a retail trade company in Hinton, Oklahoma. Its estimated annual revenue is about $2.4M, with roughly $199K of EBITDA. It has about 3 employees. Its estimated business value is $398K (likely range $209K–$545K).
Common questions
- Who owns Wichita Tribal Smoke Shop?
- The owner of Wichita Tribal Smoke Shop 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 Wichita Tribal Smoke Shop make?
- SeeBITDA estimates Wichita Tribal Smoke Shop's annual revenue at about $2.4M (likely between $1.6M and $2.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wichita Tribal Smoke Shop worth?
- About $398K, roughly 2× its estimated EBITDA of $199K, typical for a retail trade company its size. Likely range: $209K–$545K.
- How many employees does Wichita Tribal Smoke Shop have?
- About 3, as reported on its PPP loan.