Cassidy Grain Co
How we got $2.8M
Based on its 18 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 26 years (since 2000)
From public records and the company's website, not a statement that it's for sale.
What they do
Cassidy Grain Co. is a grain business in Frederick, OK that buys and sells crops, sells seed, feed, fertilizer and fuel, and processes seed for farm and ranch customers.
From the company's website. Industry: Postharvest Crop Activities (except Cotton Ginning).
Customers & suppliers
Suppliers & brands
- WestBred · brand it sells or installs
Possible customers nearby
The largest businesses within about 60 miles in the markets its website says it serves.
- VAN DER LAAN DAIRY · Frederick, 7 mi · $22.8M
- PREMIUM BEEF FEEDERS, LLC · Lone Wolf, 45 mi · $7.6M
- N&K FARMS, INC. · Altus, 22 mi · $7.0M
- K&S PARTNERSHIP · Hollis, 57 mi · $6.2M
- TREADWELL LAND & CATTLE LLC · Frederick, 3 mi · $5.7M
Estimated value over time
▲ 42% 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 |
|---|---|---|
| CASSIDY GRAIN CO this business | $7.7M | — |
| STEWART FAR,S ;;C Frederick · 2 employees | $594K | 0.7 mi |
| L & R FARMS, INC. Frederick · 3 employees | $975K | 1.1 mi |
| PBET LLC Frederick · 3 employees | $609K | 1.2 mi |
| STEWART FARMS LLC Davidson · 2 employees | $594K | 9.2 mi |
| KREUTZIGER FARM & RANCH, INC. Davidson · 6 employees | $1.3M | 9.3 mi |
| FIRST FARMS AND TRUCKING, LLC Davidson · 10 employees | $3.2M | 9.8 mi |
The full calculation
| Employees reported to the SBA | 18 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $4.3M |
| Estimate: the two combined (geometric mean) | $7.7M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $738K |
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 | $2.8M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.5M – $3.8M |
| Revenue range | $5.1M – $8.8M |
| EBITDA range | $485K – $841K |
| Industry (NAICS) | Postharvest Crop Activities (except Cotton Ginning) (115114) |
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. 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
- BankingBancFirstPPP / 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
| BancFirst PPP 2020, PPP 2021 | All 7,048 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 | $76K | 18 |
| 4/8/2021 | second | $76K | 9 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cassidy Grain Co
Cassidy Grain Co is a postharvest crop activities (except cotton ginning) company in Frederick, Oklahoma, in business since 2000. Its estimated annual revenue is about $7.7M, with roughly $738K of EBITDA. It has about 18 employees. Its estimated business value is $2.8M (likely range $1.5M–$3.8M).
Common questions
- Who owns Cassidy Grain Co?
- The owner of Cassidy Grain Co 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 Cassidy Grain Co make?
- SeeBITDA estimates Cassidy Grain Co's annual revenue at about $7.7M (likely between $5.1M and $8.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cassidy Grain Co worth?
- About $2.8M, roughly 3.8× its estimated EBITDA of $738K, typical for a postharvest crop activities (except cotton ginning) company its size. Likely range: $1.5M–$3.8M.
- How many employees does Cassidy Grain Co have?
- About 18, as reported on its PPP loan.
- When was Cassidy Grain Co founded?
- Cassidy Grain Co has been in business since 2000.