Drs Mixer Shop LLC
How we got $487K
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
▲ 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 |
|---|---|---|
| DRS MIXER SHOP LLC this business | $4.0M | — |
| ARDMORE LIQUOR STORE/TIGER LIQUOR STORE Ardmore · 3 employees | $1.9M | 1.5 mi |
| HOT ROD LIQUOR, LLC Ardmore · 3 employees | $1.6M | 5.9 mi |
| CHEERS WINE CELLER BEER AND SPRITS Pauls Valley · 3 employees | $1.6M | 38.5 mi |
| AL'S WINE & SPIRITS Ada · 4 employees | $1.9M | 47.7 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.6M |
| Estimate: the two combined (geometric mean) | $4.0M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $243K |
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 | $487K |
| Multiple for this size and industry | 2× |
| Value range | $256K – $666K |
| Revenue range | $2.6M – $4.5M |
| EBITDA range | $160K – $278K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
History & advisors
Advisors
- BankingFirst National Bank and Trust Company of ArdmorePPP / 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 Roles are as stated there and may be out of date.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
| First National Bank and Trust Company of Ardmore PPP 2020 | All 457 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 | $40K | 10 |
About Drs Mixer Shop LLC
Drs Mixer Shop LLC is a beer, wine, and liquor retailers company in Ardmore, Oklahoma. Its estimated annual revenue is about $4.0M, with roughly $243K of EBITDA. It has about 10 employees. Its estimated business value is $487K (likely range $256K–$666K).
Common questions
- Who owns Drs Mixer Shop LLC?
- The owner of Drs Mixer Shop 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 Drs Mixer Shop LLC make?
- SeeBITDA estimates Drs Mixer Shop LLC's annual revenue at about $4.0M (likely between $2.6M and $4.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Drs Mixer Shop LLC worth?
- About $487K, roughly 2× its estimated EBITDA of $243K, typical for a beer, wine, and liquor retailers company its size. Likely range: $256K–$666K.
- How many employees does Drs Mixer Shop LLC have?
- About 10, as reported on its PPP loan.