How we got $354K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 24% 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 |
|---|---|---|
| NEXT PLAN, LLC this business | $2.1M | — |
| ANDERSON-BRITTON LLC Guthrie · 6 employees | $5.3M | 0.8 mi |
| GUTHRIE NUTRITION Guthrie · 4 employees | $2.3M | 1.2 mi |
| SIMPLIFIED RX, INC. Guthrie · 9 employees | $7.0M | 1.3 mi |
| PERMANENTLY PERFECT COSMETICS LLC Edmond · 2 employees | $886K | 9.3 mi |
| S FISHER LLC Edmond · 1 employees | $482K | 11.8 mi |
| CRF PARTNERS Edmond · 1 employees | $717K | 12.2 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.3M |
| Estimate: the two combined (geometric mean) | $2.1M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $177K |
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 | $354K |
| Multiple for this size and industry | 2× |
| Value range | $186K – $484K |
| Revenue range | $1.4M – $2.4M |
| EBITDA range | $116K – $202K |
| Industry (NAICS) | Retail Trade (446110) |
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: 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
History & advisors
Advisors
- BankingF & M BankPPP / 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 Roles are as stated there and may be out of date.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
| F & M Bank PPP 2020 | All 379 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 | $16K | 3 |
About Next Plan, LLC
Next Plan, LLC is a pharmacies company in Guthrie, Oklahoma. Its estimated annual revenue is about $2.1M, with roughly $177K of EBITDA. It has about 3 employees. Its estimated business value is $354K (likely range $186K–$484K).
Common questions
- Who owns Next Plan, LLC?
- The owner of Next Plan, 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 Next Plan, LLC make?
- SeeBITDA estimates Next Plan, LLC's annual revenue at about $2.1M (likely between $1.4M and $2.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Next Plan, LLC worth?
- About $354K, roughly 2× its estimated EBITDA of $177K, typical for a pharmacies company its size. Likely range: $186K–$484K.
- How many employees does Next Plan, LLC have?
- About 3, as reported on its PPP loan.