Shady Ladies, LLC
How we got $8.4M
Based on 28 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 33% 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 |
|---|---|---|
| SHADY LADIES, LLC this business | $11.0M | — |
| KNOTTED ROPE WINERY, LLC Broken Bow · 1 employees | $264K | 3.2 mi |
| MOUNTAIN FORK BREWING COMPANY, LLC Broken Bow · 9 employees | $2.4M | 3.2 mi |
| HOCHATOWN DISTILLING COMPANY, LLC Broken Bow · 7 employees | $6.0M | 3.4 mi |
| BRW BEVERAGES INC. Broken Bow · 10 employees | $3.3M | 3.7 mi |
| Beavers Bend Brewery Hochatown | $3.5M | 3.7 mi |
| Vojai's Winery Broken Bow | $3.5M | 3.7 mi |
The full calculation
| Employees reported to the SBA | 28 |
| Industry revenue per employee | $383K |
| Revenue = employees × revenue per employee | $11.0M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $1.9M |
| Cross-check: revenue implied by PPP payroll | $2.7M |
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 | $8.4M |
| Multiple for this size and industry | 4.5× |
| Value range | $4.0M – $12.0M |
| Revenue range | $6.5M – $13.0M |
| EBITDA range | $1.1M – $2.2M |
| Industry (NAICS) | Wineries (312130) |
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. 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
- BankingMcCurtain County National 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 Roles are as stated there and may be out of date.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
| McCurtain County National Bank PPP 2020 | All 80 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $81K | 28 |
About Shady Ladies, LLC
Shady Ladies, LLC is a wineries company in Broken Bow, Oklahoma. Its estimated annual revenue is about $11.0M, with roughly $1.9M of EBITDA. It has about 28 employees. Its estimated business value is $8.4M (likely range $4.0M–$12.0M).
Common questions
- Who owns Shady Ladies, LLC?
- The owner of Shady Ladies, 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 Shady Ladies, LLC make?
- SeeBITDA estimates Shady Ladies, LLC's annual revenue at about $11.0M (likely between $6.5M and $13.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shady Ladies, LLC worth?
- About $8.4M, roughly 4.5× its estimated EBITDA of $1.9M, typical for a wineries company its size. Likely range: $4.0M–$12.0M.
- How many employees does Shady Ladies, LLC have?
- About 28, as reported on its PPP loan.