Woodshed of Vinita LLC
How we got $1.1M
Based on its 15 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 VINITA LLC this business | $9.6M | — |
| SHOUT AND SACK LLC Vinita · 23 employees | $14.0M | 0.4 mi |
| SRS2 ENTERPRISES, INC Vinita · 7 employees | $5.0M | 0.4 mi |
| WOODSHED OF BIG CABIN, LLC Big Cabin · 31 employees | $19.9M | 6.3 mi |
| WOODSHED OF CHEROKEE RESTAURANT, LLC Big Cabin · 27 employees | $16.5M | 6.3 mi |
| WOODSHED OF KETCHUM, LLC Ketchum · 9 employees | $5.5M | 10.4 mi |
| BANNING PROPERTIES LLC Ketchum · 7 employees | $5.5M | 10.6 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $9.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.8M |
| Estimate: the two combined (geometric mean) | $9.6M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $444K |
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 | $1.1M |
| Multiple for this size and industry | 2.4× |
| Value range | $561K – $1.5M |
| Revenue range | $6.3M – $11.0M |
| EBITDA range | $292K – $506K |
| 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 Roles are as stated there and may be out of date.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 | $63K | 15 |
About Woodshed of Vinita LLC
Woodshed of Vinita LLC is a retail trade company in Vinita, Oklahoma. Its estimated annual revenue is about $9.6M, with roughly $444K of EBITDA. It has about 15 employees. Its estimated business value is $1.1M (likely range $561K–$1.5M).
Common questions
- Who owns Woodshed of Vinita LLC?
- The owner of Woodshed of Vinita 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 Vinita LLC make?
- SeeBITDA estimates Woodshed of Vinita LLC's annual revenue at about $9.6M (likely between $6.3M and $11.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed of Vinita LLC worth?
- About $1.1M, roughly 2.4× its estimated EBITDA of $444K, typical for a retail trade company its size. Likely range: $561K–$1.5M.
- How many employees does Woodshed of Vinita LLC have?
- About 15, as reported on its PPP loan.