Woodshed of Monkey Island, LLC
How we got $848K
Based on its 10 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 MONKEY ISLAND, LLC this business | $7.6M | — |
| WOODSHED OF BUFFALO RANCH, LLC Afton · 21 employees | $14.0M | 5.8 mi |
| FRANSEN SALES INC Grove · 3 employees | $2.9M | 6.2 mi |
| BANNING PROPERTIES LLC Ketchum · 7 employees | $5.5M | 11.2 mi |
| WOODSHED OF KETCHUM, LLC Ketchum · 9 employees | $5.5M | 11.4 mi |
| SRS2 ENTERPRISES, INC Vinita · 7 employees | $5.0M | 15.3 mi |
| WOODSHED OF VINITA LLC Vinita · 15 employees | $9.6M | 15.4 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.4M |
| Estimate: the two combined (geometric mean) | $7.6M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $353K |
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 | $848K |
| Multiple for this size and industry | 2.4× |
| Value range | $446K – $1.2M |
| Revenue range | $5.0M – $8.7M |
| EBITDA range | $232K – $403K |
| 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 Roles are as stated there and may be out of date.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 | 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 | $59K | 10 |
About Woodshed of Monkey Island, LLC
Woodshed of Monkey Island, LLC is a retail trade company in Afton, Oklahoma. Its estimated annual revenue is about $7.6M, with roughly $353K of EBITDA. It has about 10 employees. Its estimated business value is $848K (likely range $446K–$1.2M).
Common questions
- Who owns Woodshed of Monkey Island, LLC?
- The owner of Woodshed of Monkey Island, 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 Monkey Island, LLC make?
- SeeBITDA estimates Woodshed of Monkey Island, LLC's annual revenue at about $7.6M (likely between $5.0M and $8.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed of Monkey Island, LLC worth?
- About $848K, roughly 2.4× its estimated EBITDA of $353K, typical for a retail trade company its size. Likely range: $446K–$1.2M.
- How many employees does Woodshed of Monkey Island, LLC have?
- About 10, as reported on its PPP loan.