Woodshed Subway Chelsea LLC
How we got $147K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 29% 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 SUBWAY CHELSEA LLC this business | $640K | — |
| Lindo Veracruz Chelsea | $1.7M | 0.0 mi |
| Casey's Chelsea | $1.7M | 0.4 mi |
| Brown's Donuts Chelsea | $1.7M | 0.6 mi |
| MORRISON ENTERPRISES INC Chelsea · 8 employees | $963K | 0.6 mi |
| Main Street Diner Chelsea | $1.7M | 0.6 mi |
| Mazzio's Pizza & Wings Chelsea | $1.7M | 0.6 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $691K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $456K |
| Estimate: the two combined (geometric mean) | $640K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $82K |
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 | $147K |
| Multiple for this size and industry | 1.8× |
| Value range | $78K – $202K |
| Revenue range | $421K – $729K |
| EBITDA range | $54K – $93K |
| Industry (NAICS) | Limited-Service Restaurants (722513) |
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: US Economic Census 2022, OK. 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 Roles are as stated there and may be out of date.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 | $13K | 6 |
About Woodshed Subway Chelsea LLC
Woodshed Subway Chelsea LLC is a restaurants company in Chelsea, Oklahoma. Its estimated annual revenue is about $640K, with roughly $82K of EBITDA. It has about 6 employees. Its estimated business value is $147K (likely range $78K–$202K).
Common questions
- Who owns Woodshed Subway Chelsea LLC?
- The owner of Woodshed Subway Chelsea 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 Subway Chelsea LLC make?
- SeeBITDA estimates Woodshed Subway Chelsea LLC's annual revenue at about $640K (likely between $421K and $729K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodshed Subway Chelsea LLC worth?
- About $147K, roughly 1.8× its estimated EBITDA of $82K, typical for a restaurants company its size. Likely range: $78K–$202K.
- How many employees does Woodshed Subway Chelsea LLC have?
- About 6, as reported on its PPP loan.