Willoby's Feed & Outfitters, LLC
How we got $303K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 17% 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 |
|---|---|---|
| WILLOBY'S FEED & OUTFITTERS, LLC this business | $1.7M | — |
| NELSON MONUMENT COMPANY LLC Guthrie · 6 employees | $3.0M | 3.7 mi |
| WHIPSAW ENTERPRISES LLC Edmond · 4 employees | $1.8M | 9.0 mi |
| JASON WILKENS DBA JW CAPITAL PARTNERS LLC Edmond · 1 employees | $1.0M | 9.8 mi |
| CHOICE SUPPLY LLC Crescent · 1 employees | $585K | 11.0 mi |
| ANNOUNCE YOUR DAY INVITATIONS LLC Edmond · 18 employees | $7.6M | 12.5 mi |
| T & E FLOW SERVICES LLC Edmond · 5 employees | $2.5M | 12.9 mi |
The full calculation
| Employees reported to the SBA | 5 |
| 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) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $151K |
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 | $303K |
| Multiple for this size and industry | 2× |
| Value range | $159K – $414K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $100K – $173K |
| Industry (NAICS) | Retail Trade (453998) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingF & M 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 Roles are as stated there and may be out of date.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
| F & M Bank PPP 2020 | All 379 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/3/2020 | first | $16K | 5 |
About Willoby's Feed & Outfitters, LLC
Willoby's Feed & Outfitters, LLC is a retail trade company in Guthrie, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $151K of EBITDA. It has about 5 employees. Its estimated business value is $303K (likely range $159K–$414K).
Common questions
- Who owns Willoby's Feed & Outfitters, LLC?
- The owner of Willoby's Feed & Outfitters, 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 Willoby's Feed & Outfitters, LLC make?
- SeeBITDA estimates Willoby's Feed & Outfitters, LLC's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willoby's Feed & Outfitters, LLC worth?
- About $303K, roughly 2× its estimated EBITDA of $151K, typical for a retail trade company its size. Likely range: $159K–$414K.
- How many employees does Willoby's Feed & Outfitters, LLC have?
- About 5, as reported on its PPP loan.