Brushy Creek Farms LLC
How we got $378K
Based on its 1 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 |
|---|---|---|
| BRUSHY CREEK FARMS LLC this business | $887K | — |
| CHARLES H. AND ELLEN L. COBLENTZ DAIRY FARM, INC. Chouteau · 14 employees | $6.4M | 4.5 mi |
| DRAKE FAMILY FARMS LLC Pryor · 2 employees | $1.4M | 7.8 mi |
| CANNON RANCH & ENTERPRISES LLC Wagoner · 2 employees | $1.4M | 9.2 mi |
| MCFARLIN RANCH LLC Inola · 3 employees | $1.8M | 10.9 mi |
| COURTNEY BROTHERS Pryor · 2 employees | $1.1M | 11.9 mi |
| A BAR RANCH, LLC Claremore · 7 employees | $3.1M | 12.2 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $541K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $887K |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $151K |
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 | $378K |
| Multiple for this size and industry | 2.5× |
| Value range | $199K – $518K |
| Revenue range | $583K – $1.0M |
| EBITDA range | $100K – $173K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112120) |
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: 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
People & advisors
Advisors
- BankingFirst 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 Roles are as stated there and may be out of date.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
| First Bank PPP 2021 | All 220 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/17/2021 | first | $17K | 1 |
About Brushy Creek Farms LLC
Brushy Creek Farms LLC is an agriculture, forestry, fishing company in Chouteau, Oklahoma. Its estimated annual revenue is about $887K, with roughly $151K of EBITDA. It has about 1 employees. Its estimated business value is $378K (likely range $199K–$518K).
Common questions
- Who owns Brushy Creek Farms LLC?
- The owner of Brushy Creek Farms 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 Brushy Creek Farms LLC make?
- SeeBITDA estimates Brushy Creek Farms LLC's annual revenue at about $887K (likely between $583K and $1.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Brushy Creek Farms LLC worth?
- About $378K, roughly 2.5× its estimated EBITDA of $151K, typical for a agriculture, forestry, fishing company its size. Likely range: $199K–$518K.
- How many employees does Brushy Creek Farms LLC have?
- About 1, as reported on its PPP loan.