Warner Super Foods, Inc.
How we got $953K
Based on its 22 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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 |
|---|---|---|
| WARNER SUPER FOODS, INC. this business | $7.4M | — |
| MELDI GOGA INC Muskogee · 2 employees | $1.4M | 4.3 mi |
| CAMPBELL'S COUNTY STORE LLC Checotah · 2 employees | $1.2M | 8.3 mi |
| GLN INC Checotah · 65 employees | $21.0M | 11.8 mi |
| COWBOY CORNER Muskogee · 2 employees | $1.3M | 13.5 mi |
| DICK SCOTT Muskogee · 3 employees | $1.4M | 13.5 mi |
| GARY ENTERPRISES INC. Eufaula · 8 employees | $2.6M | 17.3 mi |
The full calculation
| Employees reported to the SBA | 22 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.8M |
| Estimate: the two combined (geometric mean) | $7.4M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $397K |
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 | $953K |
| Multiple for this size and industry | 2.4× |
| Value range | $501K – $1.3M |
| Revenue range | $4.8M – $8.4M |
| EBITDA range | $261K – $453K |
| Industry (NAICS) | Supermarkets and Other Grocery Retailers (except Convenience Retailers) (445110) |
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
- BankingUnion Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Union Bank and Trust Company PPP 2020 | View → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $81K | 22 |
About Warner Super Foods, Inc.
Warner Super Foods, Inc. is a supermarkets and other grocery retailers (except convenience retailers) company in Warner, Oklahoma. Its estimated annual revenue is about $7.4M, with roughly $397K of EBITDA. It has about 22 employees. Its estimated business value is $953K (likely range $501K–$1.3M).
Common questions
- Who owns Warner Super Foods, Inc.?
- The owner of Warner Super Foods, 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 Warner Super Foods, Inc. make?
- SeeBITDA estimates Warner Super Foods, Inc.'s annual revenue at about $7.4M (likely between $4.8M and $8.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Warner Super Foods, Inc. worth?
- About $953K, roughly 2.4× its estimated EBITDA of $397K, typical for a supermarkets and other grocery retailers (except convenience retailers) company its size. Likely range: $501K–$1.3M.
- How many employees does Warner Super Foods, Inc. have?
- About 22, as reported on its PPP loan.