Southern Stations, LLC
How we got $1.8M
Based on its 55 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 36% 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 |
|---|---|---|
| SOUTHERN STATIONS, LLC this business | $11.0M | — |
| CTG, LLC Duncan · 15 employees | $5.5M | 4.5 mi |
| COX'S CASH & DASH, LLC Duncan · 5 employees | $2.3M | 4.9 mi |
| BBBM LLC Duncan · 1 employees | $677K | 5.3 mi |
| BOZCO, INC Duncan · 65 employees | $21.0M | 5.3 mi |
| CENTRAL STATION LLC Duncan · 68 employees | $14.1M | 5.3 mi |
| CENTRAL STATIONS, LLC Duncan · 30 employees | $10.5M | 5.3 mi |
The full calculation
| Employees reported to the SBA | 55 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $15.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.3M |
| Estimate: the two combined (geometric mean) | $11.0M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $597K |
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 | $1.8M |
| Multiple for this size and industry | 3× |
| Value range | $942K – $2.4M |
| Revenue range | $7.3M – $12.6M |
| EBITDA range | $392K – $680K |
| Industry (NAICS) | Grocery and Convenience Retailers (445120) |
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, 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
- BankingBank of CommercePPP / 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 Roles are as stated there and may be out of date.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
| Bank of Commerce PPP 2020, PPP 2021 | All 308 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $95K | 20 |
| 1/16/2021 | second | $69K | 55 |
About Southern Stations, LLC
Southern Stations, LLC is a grocery and convenience retailers company in Duncan, Oklahoma. Its estimated annual revenue is about $11.0M, with roughly $597K of EBITDA. It has about 55 employees. Its estimated business value is $1.8M (likely range $942K–$2.4M).
Common questions
- Who owns Southern Stations, LLC?
- The owner of Southern Stations, 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 Southern Stations, LLC make?
- SeeBITDA estimates Southern Stations, LLC's annual revenue at about $11.0M (likely between $7.3M and $12.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Southern Stations, LLC worth?
- About $1.8M, roughly 3× its estimated EBITDA of $597K, typical for a grocery and convenience retailers company its size. Likely range: $942K–$2.4M.
- How many employees does Southern Stations, LLC have?
- About 55, as reported on its PPP loan.