Woodshed of Big Cabin, LLC
How we got $2.6M
Based on its 31 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 |
|---|---|---|
| WOODSHED OF BIG CABIN, LLC this business | $19.9M | — |
| WOODSHED OF CHEROKEE RESTAURANT, LLC Big Cabin · 27 employees | $16.5M | 0.0 mi |
| SHOUT AND SACK LLC Vinita · 23 employees | $14.0M | 5.9 mi |
| WOODSHED OF VINITA LLC Vinita · 15 employees | $9.6M | 6.3 mi |
| SRS2 ENTERPRISES, INC Vinita · 7 employees | $5.0M | 6.7 mi |
| WOODSHED OF KETCHUM, LLC Ketchum · 9 employees | $5.5M | 11.1 mi |
| BANNING PROPERTIES LLC Ketchum · 7 employees | $5.5M | 11.4 mi |
The full calculation
| Employees reported to the SBA | 31 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $18.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $16.7M |
| Estimate: the two combined (geometric mean) | $19.9M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $856K |
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 | $2.6M |
| Multiple for this size and industry | 3× |
| Value range | $1.4M – $3.5M |
| Revenue range | $13.1M – $22.7M |
| EBITDA range | $563K – $976K |
| Industry (NAICS) | Retail Trade (447110) |
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
- BankingCommunity National Bank & TrustPPP / 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 Roles are as stated there and may be out of date.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
| Community National Bank & Trust PPP 2020, PPP 2021 | All 49 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $141K | 31 |
| 2/23/2021 | second | $165K | 30 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Woodshed of Big Cabin, LLC
Woodshed of Big Cabin, LLC is a retail trade company in Big Cabin, Oklahoma. It is owned by Anthony Dotson. Its estimated annual revenue is about $19.9M, with roughly $856K of EBITDA. It has about 31 employees. Its estimated business value is $2.6M (likely range $1.4M–$3.5M).
Common questions
- Who owns Woodshed of Big Cabin, LLC?
- Woodshed of Big Cabin, LLC is owned by Anthony Dotson, according to public sources such as the company's website or filings.
- How much revenue does Woodshed of Big Cabin, LLC make?
- SeeBITDA estimates Woodshed of Big Cabin, LLC's annual revenue at about $19.9M (likely between $13.1M and $22.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed of Big Cabin, LLC worth?
- About $2.6M, roughly 3× its estimated EBITDA of $856K, typical for a retail trade company its size. Likely range: $1.4M–$3.5M.
- How many employees does Woodshed of Big Cabin, LLC have?
- About 31, as reported on its PPP loan.