Osborn Drugs No 4 Inc
How we got $628K
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 |
|---|---|---|
| OSBORN DRUGS NO 4 INC this business | $3.2M | — |
| OSBORN DRUGS 2 INC Vinita · 10 employees | $6.6M | 13.0 mi |
| JAY FAMILY DRUG, INC. Jay · 10 employees | $5.4M | 14.7 mi |
| DISCOUNT PHARAMCIES, INC Grove · 3 employees | $3.1M | 17.8 mi |
| QBAUM ENTERPRISES, LLC Pryor · 5 employees | $3.4M | 17.8 mi |
| RX SHOPPE Grove · 9 employees | $6.0M | 17.9 mi |
| ELLIOT PLAZA PHARMACY, LLC Pryor · 6 employees | $3.7M | 18.6 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) | $2.8M |
| Estimate: the two combined (geometric mean) | $3.2M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $262K |
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 | $628K |
| Multiple for this size and industry | 2.4× |
| Value range | $330K – $859K |
| Revenue range | $2.1M – $3.6M |
| EBITDA range | $172K – $298K |
| Industry (NAICS) | Retail Trade (446110) |
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
People & advisors
Advisors
- BankingVast Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Vast Bank, National Association PPP 2020 | All 359 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $34K | 3 |
About Osborn Drugs No 4 Inc
Osborn Drugs No 4 Inc is a pharmacies company in Langley, Oklahoma. Its estimated annual revenue is about $3.2M, with roughly $262K of EBITDA. It has about 3 employees. Its estimated business value is $628K (likely range $330K–$859K).
Common questions
- Who owns Osborn Drugs No 4 Inc?
- The owner of Osborn Drugs No 4 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 Osborn Drugs No 4 Inc make?
- SeeBITDA estimates Osborn Drugs No 4 Inc's annual revenue at about $3.2M (likely between $2.1M and $3.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Osborn Drugs No 4 Inc worth?
- About $628K, roughly 2.4× its estimated EBITDA of $262K, typical for a pharmacies company its size. Likely range: $330K–$859K.
- How many employees does Osborn Drugs No 4 Inc have?
- About 3, as reported on its PPP loan.