Winners Circle Feed Store LLC
How we got $363K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 35% 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 |
|---|---|---|
| WINNERS CIRCLE FEED STORE LLC this business | $1.5M | — |
| DALE BYRD POOLS, LLC Ada · 5 employees | $1.8M | 30.7 mi |
| CROSSROADS FARM & GARDEN CENTER LLC Lindsay · 6 employees | $2.2M | 30.7 mi |
| ADA GARDEN STORE, LLC Ada · 3 employees | $1.8M | 31.3 mi |
| A&A EQUIPMENT Ardmore · 7 employees | $4.5M | 32.7 mi |
| AGRI-PRODUCTS Ardmore · 14 employees | $7.8M | 33.2 mi |
| MARIA'S GARDEN, LLC Ardmore · 6 employees | $2.5M | 33.2 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.3M |
| Estimate: the two combined (geometric mean) | $1.5M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $182K |
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 | $363K |
| Multiple for this size and industry | 2× |
| Value range | $191K – $497K |
| Revenue range | $1.0M – $1.7M |
| EBITDA range | $119K – $207K |
| Industry (NAICS) | Lawn and Garden Equipment and Supplies Retailers (444220) |
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
- BankingThe State Bank of WynnewoodPPP / 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 Roles are as stated there and may be out of date.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
| The State Bank of Wynnewood PPP 2020 | All 36 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $14K | 2 |
About Winners Circle Feed Store LLC
Winners Circle Feed Store LLC is a lawn and garden equipment and supplies retailers company in Wynnewood, Oklahoma. Its estimated annual revenue is about $1.5M, with roughly $182K of EBITDA. It has about 2 employees. Its estimated business value is $363K (likely range $191K–$497K).
Common questions
- Who owns Winners Circle Feed Store LLC?
- The owner of Winners Circle Feed Store 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 Winners Circle Feed Store LLC make?
- SeeBITDA estimates Winners Circle Feed Store LLC's annual revenue at about $1.5M (likely between $1.0M and $1.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Winners Circle Feed Store LLC worth?
- About $363K, roughly 2× its estimated EBITDA of $182K, typical for a lawn and garden equipment and supplies retailers company its size. Likely range: $191K–$497K.
- How many employees does Winners Circle Feed Store LLC have?
- About 2, as reported on its PPP loan.