Woodward's Dept Store of Cyril, Inc.
How we got $2.0M
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▼ 3% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WOODWARD'S DEPT STORE OF CYRIL, INC. this business | $12.5M | — |
| COUNTRY LACE LLC Lawton · 3 employees | $3.5M | 22.7 mi |
| ACCESSORIES KT LLC Norman · 1 employees | $911K | 46.0 mi |
| NEW VINTAGE WHOLESALE Yukon · 5 employees | $4.3M | 48.0 mi |
| THE RITZY GYPSY LLC Oklahoma City · 4 employees | $4.7M | 49.2 mi |
| DEALY EXPRESS, INC Oklahoma City · 10 employees | $6.9M | 50.5 mi |
| YEN NGUYEN Oklahoma City · 13 employees | $12.2M | 51.2 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $10.6M |
| Estimate: the two combined (geometric mean) | $12.5M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $564K |
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 | $2.0M |
| Multiple for this size and industry | 3.6× |
| Value range | $1.1M – $2.8M |
| Revenue range | $8.2M – $14.3M |
| EBITDA range | $371K – $643K |
| Industry (NAICS) | Footwear Merchant Wholesalers (424340) |
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. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingThe First National Bank and Trust Co, Chickasha, OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank and Trust Co, Chickasha, Oklahoma PPP 2020, PPP 2021 | All 478 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $85K | 9 |
| 1/16/2021 | second | $91K | 9 |
About Woodward's Dept Store of Cyril, Inc.
Woodward's Dept Store of Cyril, Inc. is a footwear merchant wholesalers company in Cyril, Oklahoma. Its estimated annual revenue is about $12.5M, with roughly $564K of EBITDA. It has about 9 employees. Its estimated business value is $2.0M (likely range $1.1M–$2.8M).
Common questions
- Who owns Woodward's Dept Store of Cyril, Inc.?
- The owner of Woodward's Dept Store of Cyril, Inc. 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 Woodward's Dept Store of Cyril, Inc. make?
- SeeBITDA estimates Woodward's Dept Store of Cyril, Inc.'s annual revenue at about $12.5M (likely between $8.2M and $14.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woodward's Dept Store of Cyril, Inc. worth?
- About $2.0M, roughly 3.6× its estimated EBITDA of $564K, typical for a footwear merchant wholesalers company its size. Likely range: $1.1M–$2.8M.
- How many employees does Woodward's Dept Store of Cyril, Inc. have?
- About 9, as reported on its PPP loan.