2d Cattlie Company, Inc.
How we got $1.0M
Based on its 4 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 25% since 2021Today'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 |
|---|---|---|
| 2D CATTLIE COMPANY, INC. this business | $2.2M | — |
| 2D CATTLE COMPANY, INC. Arapaho · 4 employees | $2.2M | 0.0 mi |
| JERRY WALTRIP FARMS INC Arapaho · 1 employees | $375K | 3.4 mi |
| ROUSH LAND AND CATTLE LLC Arapaho · 3 employees | $1.6M | 5.8 mi |
| COIT FARMS INC. Custer City · 3 employees | $1.9M | 9.1 mi |
| 3G CATTLE LLC Clinton · 2 employees | $1.0M | 9.7 mi |
| LACY LAND & CATTLE INC Clinton · 2 employees | $1.3M | 9.7 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.8M |
| Estimate: the two combined (geometric mean) | $2.2M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $343K |
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 | $1.0M |
| Multiple for this size and industry | 3× |
| Value range | $542K – $1.4M |
| Revenue range | $1.5M – $2.5M |
| EBITDA range | $226K – $392K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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
History & advisors
Advisors
- BankingOklahoma 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 Roles are as stated there and may be out of date.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
| Oklahoma Bank and Trust Company PPP 2021 | All 72 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/16/2021 | second | $26K | 4 |
About 2d Cattlie Company, Inc.
2d Cattlie Company, Inc. is an agriculture, forestry, fishing company in Arapaho, Oklahoma. Its estimated annual revenue is about $2.2M, with roughly $343K of EBITDA. It has about 4 employees. Its estimated business value is $1.0M (likely range $542K–$1.4M).
Common questions
- Who owns 2d Cattlie Company, Inc.?
- The owner of 2d Cattlie Company, 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 2d Cattlie Company, Inc. make?
- SeeBITDA estimates 2d Cattlie Company, Inc.'s annual revenue at about $2.2M (likely between $1.5M and $2.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is 2d Cattlie Company, Inc. worth?
- About $1.0M, roughly 3× its estimated EBITDA of $343K, typical for a agriculture, forestry, fishing company its size. Likely range: $542K–$1.4M.
- How many employees does 2d Cattlie Company, Inc. have?
- About 4, as reported on its PPP loan.