Buddy Kelly Excavating & Trucking Inc.
How we got $2.4M
Based on its 14 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 35% 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 |
|---|---|---|
| BUDDY KELLY EXCAVATING & TRUCKING INC. this business | $8.6M | — |
| Rob's Tackle Heavener | $2.0M | 4.1 mi |
| Two Ole Farm Chicks Flowers And Gifts Heavener | $2.1M | 4.3 mi |
| Leflore County Pawn And Gun Heavener | $2.1M | 4.4 mi |
| Ms. M's Mercantile Heavener | $2.1M | 4.5 mi |
| Dollar General Heavener | $1.5M | 4.5 mi |
| Family Dollar Heavener | $1.5M | 4.8 mi |
The full calculation
| Employees reported to the SBA | 14 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $9.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.7M |
| Estimate: the two combined (geometric mean) | $8.6M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $792K |
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 | $2.4M |
| Multiple for this size and industry | 3× |
| Value range | $1.3M – $3.3M |
| Revenue range | $5.6M – $9.8M |
| EBITDA range | $521K – $903K |
| Industry (NAICS) | Retail Trade (454310) |
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
- BankingThe First National Bank of Fort SmithPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank of Fort Smith PPP 2020, PPP 2021 | All 252 borrowers → |
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 | $82K | 14 |
| 1/20/2021 | second | $82K | 14 |
About Buddy Kelly Excavating & Trucking Inc.
Buddy Kelly Excavating & Trucking Inc. is a retail trade company in Hodgen, Oklahoma. Its estimated annual revenue is about $8.6M, with roughly $792K of EBITDA. It has about 14 employees. Its estimated business value is $2.4M (likely range $1.3M–$3.3M).
Common questions
- Who owns Buddy Kelly Excavating & Trucking Inc.?
- The owner of Buddy Kelly Excavating & Trucking 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 Buddy Kelly Excavating & Trucking Inc. make?
- SeeBITDA estimates Buddy Kelly Excavating & Trucking Inc.'s annual revenue at about $8.6M (likely between $5.6M and $9.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Buddy Kelly Excavating & Trucking Inc. worth?
- About $2.4M, roughly 3× its estimated EBITDA of $792K, typical for a retail trade company its size. Likely range: $1.3M–$3.3M.
- How many employees does Buddy Kelly Excavating & Trucking Inc. have?
- About 14, as reported on its PPP loan.