Woody's Liquor Store
How we got $179K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| WOODY'S LIQUOR STORE this business | $1.3M | — |
| BELLA VISTA PARTNERSHIP Yukon · 4 employees | $2.7M | 15.6 mi |
| EXPRESS LIQUOR Oklahoma City · 6 employees | $2.2M | 21.2 mi |
| THE WELL OF OKC WINE AND SPIRITS Oklahoma City · 4 employees | $2.3M | 23.8 mi |
| HINTON WINE & SPIRITS Hinton · 2 employees | $1.4M | 26.1 mi |
| BEAU'S WINE BIN & SPIRIT SHOPPE Oklahoma City · 5 employees | $2.2M | 26.2 mi |
| LARRY G TOOMBS GEN PTR Edmond · 5 employees | $2.0M | 27.3 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $808K |
| Estimate: the two combined (geometric mean) | $1.3M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $89K |
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 | $179K |
| Multiple for this size and industry | 2× |
| Value range | $94K – $245K |
| Revenue range | $875K – $1.5M |
| EBITDA range | $59K – $102K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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: 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
- BankingThe First Bank of OkarchePPP / 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 Roles are as stated there and may be out of date.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 Bank of Okarche PPP 2020 | All 32 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $8K | 5 |
About Woody's Liquor Store
Woody's Liquor Store is a beer, wine, and liquor retailers company in Okarche, Oklahoma. Its estimated annual revenue is about $1.3M, with roughly $89K of EBITDA. It has about 5 employees. Its estimated business value is $179K (likely range $94K–$245K).
Common questions
- Who owns Woody's Liquor Store?
- The owner of Woody's Liquor Store 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 Woody's Liquor Store make?
- SeeBITDA estimates Woody's Liquor Store's annual revenue at about $1.3M (likely between $875K and $1.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Woody's Liquor Store worth?
- About $179K, roughly 2× its estimated EBITDA of $89K, typical for a beer, wine, and liquor retailers company its size. Likely range: $94K–$245K.
- How many employees does Woody's Liquor Store have?
- About 5, as reported on its PPP loan.