Woodshed Coffee & Tea Co
How we got $106K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 84% 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 |
|---|---|---|
| WOODSHED COFFEE & TEA CO this business | $542K | — |
| MICHAEL'S GRILL, INC. Oklahoma City · 20 employees | $2.7M | 0.0 mi |
| MICHAELS GRILL INC Oklahoma City · 30 employees | $3.4M | 0.0 mi |
| UMAMI SUSHI & HIBACHI all you can eat Oklahoma City | $1.7M | 0.0 mi |
| A SCOOP 4 ALL, LLC Oklahoma City · 7 employees | $606K | 0.0 mi |
| G&T VENTURES, LLC Oklahoma City · 3 employees | $330K | 0.0 mi |
| t, an urban teahouse Oklahoma City | $1.7M | 0.0 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $610K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $370K |
| Estimate: the two combined (geometric mean) | $542K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $59K |
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 | $106K |
| Multiple for this size and industry | 1.8× |
| Value range | $56K – $146K |
| Revenue range | $356K – $618K |
| EBITDA range | $39K – $67K |
| Industry (NAICS) | Snack and Nonalcoholic Beverage Bars (722515) |
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
People & advisors
Advisors
- BankingCeltic Bank Corporation, Square Capital, LLCPPP / 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 Roles are as stated there and may be out of date.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
| Celtic Bank Corporation PPP 2020 | All 206 borrowers → |
| Square Capital, LLC PPP 2021 | All 112 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/20/2020 | first | $13K | 6 |
| 4/28/2021 | second | $18K | 8 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Woodshed Coffee & Tea Co
Woodshed Coffee & Tea Co is a restaurants company in Oklahoma City, Oklahoma, in business since 2014. Its estimated annual revenue is about $542K, with roughly $59K of EBITDA. It has about 8 employees. Its estimated business value is $106K (likely range $56K–$146K).
Common questions
- Who owns Woodshed Coffee & Tea Co?
- The owner of Woodshed Coffee & Tea Co 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 Woodshed Coffee & Tea Co make?
- SeeBITDA estimates Woodshed Coffee & Tea Co's annual revenue at about $542K (likely between $356K and $618K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed Coffee & Tea Co worth?
- About $106K, roughly 1.8× its estimated EBITDA of $59K, typical for a restaurants company its size. Likely range: $56K–$146K.
- How many employees does Woodshed Coffee & Tea Co have?
- About 8, as reported on its PPP loan.
- When was Woodshed Coffee & Tea Co founded?
- Woodshed Coffee & Tea Co has been in business since 2014.