Woodshed of Ketchum, LLC
How we got $697K
Based on its 9 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 KETCHUM, LLC this business | $5.5M | — |
| BANNING PROPERTIES LLC Ketchum · 7 employees | $5.5M | 0.3 mi |
| T-GENERAL INC Spavinaw · 5 employees | $4.5M | 8.0 mi |
| SHOUT AND SACK LLC Vinita · 23 employees | $14.0M | 10.4 mi |
| WOODSHED OF VINITA LLC Vinita · 15 employees | $9.6M | 10.4 mi |
| SRS2 ENTERPRISES, INC Vinita · 7 employees | $5.0M | 10.7 mi |
| WOODSHED OF BIG CABIN, LLC Big Cabin · 31 employees | $19.9M | 11.1 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.4M |
| Estimate: the two combined (geometric mean) | $5.5M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $290K |
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 | $697K |
| Multiple for this size and industry | 2.4× |
| Value range | $367K – $953K |
| Revenue range | $3.6M – $6.3M |
| EBITDA range | $191K – $331K |
| Industry (NAICS) | Retail Trade (447110) |
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
- 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 Roles are as stated there and may be out of date.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 | 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 | $22K | 9 |
About Woodshed of Ketchum, LLC
Woodshed of Ketchum, LLC is a retail trade company in Ketchum, Oklahoma. Its estimated annual revenue is about $5.5M, with roughly $290K of EBITDA. It has about 9 employees. Its estimated business value is $697K (likely range $367K–$953K).
Common questions
- Who owns Woodshed of Ketchum, LLC?
- The owner of Woodshed of Ketchum, 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 Ketchum, LLC make?
- SeeBITDA estimates Woodshed of Ketchum, LLC's annual revenue at about $5.5M (likely between $3.6M and $6.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed of Ketchum, LLC worth?
- About $697K, roughly 2.4× its estimated EBITDA of $290K, typical for a retail trade company its size. Likely range: $367K–$953K.
- How many employees does Woodshed of Ketchum, LLC have?
- About 9, as reported on its PPP loan.