Woodshed of Cherokee Restaurant, LLC
How we got $2.1M
Based on its 27 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 CHEROKEE RESTAURANT, LLC this business | $16.5M | — |
| WOODSHED OF BIG CABIN, LLC Big Cabin · 31 employees | $19.9M | 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 | 27 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $16.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $13.2M |
| Estimate: the two combined (geometric mean) | $16.5M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $711K |
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 | $2.1M |
| Multiple for this size and industry | 3× |
| Value range | $1.1M – $2.9M |
| Revenue range | $10.9M – $18.9M |
| EBITDA range | $468K – $811K |
| 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 Roles are as stated there and may be out of date.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 | $111K | 27 |
| 3/13/2021 | second | $165K | 24 |
About Woodshed of Cherokee Restaurant, LLC
Woodshed of Cherokee Restaurant, LLC is a retail trade company in Big Cabin, Oklahoma. Its estimated annual revenue is about $16.5M, with roughly $711K of EBITDA. It has about 27 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.9M).
Common questions
- Who owns Woodshed of Cherokee Restaurant, LLC?
- The owner of Woodshed of Cherokee Restaurant, 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 Woodshed of Cherokee Restaurant, LLC make?
- SeeBITDA estimates Woodshed of Cherokee Restaurant, LLC's annual revenue at about $16.5M (likely between $10.9M and $18.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed of Cherokee Restaurant, LLC worth?
- About $2.1M, roughly 3× its estimated EBITDA of $711K, typical for a retail trade company its size. Likely range: $1.1M–$2.9M.
- How many employees does Woodshed of Cherokee Restaurant, LLC have?
- About 27, as reported on its PPP loan.