Shaffer Drive in LLC
How we got $192K
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| SHAFFER DRIVE IN LLC this business | $976K | — |
| Jo Jo's Q Beggs | $1.7M | 1.5 mi |
| PNN ENTERPRISES LLC Beggs · 15 employees | $1.2M | 1.6 mi |
| Kanokie Coffeehouse Beggs | $1.7M | 1.6 mi |
| Unk Steve's Barbeque Beggs | $1.7M | 1.7 mi |
| Simple Simon's Pizza Beggs | $1.7M | 1.7 mi |
| TJ's Bar and Grill Beggs | $1.7M | 2.6 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $914K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $801K |
| Estimate: the two combined (geometric mean) | $976K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $107K |
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 | $192K |
| Multiple for this size and industry | 1.8× |
| Value range | $101K – $262K |
| Revenue range | $642K – $1.1M |
| EBITDA range | $70K – $121K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingGreen Country FCUPPP / 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 Roles are as stated there and may be out of date.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
| Green Country FCU PPP 2020, PPP 2021 | All 76 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $23K | 6 |
| 4/9/2021 | second | $41K | 8 |
About Shaffer Drive in LLC
Shaffer Drive in LLC is a restaurants company in Beggs, Oklahoma. Its estimated annual revenue is about $976K, with roughly $107K of EBITDA. It has about 8 employees. Its estimated business value is $192K (likely range $101K–$262K).
Common questions
- Who owns Shaffer Drive in LLC?
- The owner of Shaffer Drive in 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 Shaffer Drive in LLC make?
- SeeBITDA estimates Shaffer Drive in LLC's annual revenue at about $976K (likely between $642K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shaffer Drive in LLC worth?
- About $192K, roughly 1.8× its estimated EBITDA of $107K, typical for a restaurants company its size. Likely range: $101K–$262K.
- How many employees does Shaffer Drive in LLC have?
- About 8, as reported on its PPP loan.