How we got $1.8M
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 14% 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 |
|---|---|---|
| CDRFT, LLC this business | $1.5M | — |
| Markie's Country Heaven Porum | $1.9M | 8.6 mi |
| Brooken Cove Motel Stigler | $1.9M | 14.0 mi |
| Bixby Cove Cabins Porum | $1.9M | 14.9 mi |
| Porch House - 3 Bedroom 2 Bath Lakefront Vacation Home Stigler | $1.9M | 17.2 mi |
| Kalos Lakeside Lodges Stigler | $1.9M | 17.9 mi |
| Blue Doors at Tenkiller Gore | $1.9M | 18.4 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.5M |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $471K |
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 | $1.8M |
| Multiple for this size and industry | 3.9× |
| Value range | $967K – $2.5M |
| Revenue range | $1.0M – $1.8M |
| EBITDA range | $310K – $537K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
History & advisors
Advisors
- BankingThe Farmers State 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 Roles are as stated there and may be out of date.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
| The Farmers State Bank PPP 2020, PPP 2021 | All 85 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $30K | 10 |
| 2/19/2021 | second | $51K | 12 |
About Cdrft, LLC
Cdrft, LLC is a hotels & motels company in Stigler, Oklahoma. Its estimated annual revenue is about $1.5M, with roughly $471K of EBITDA. It has about 12 employees. Its estimated business value is $1.8M (likely range $967K–$2.5M).
Common questions
- Who owns Cdrft, LLC?
- The owner of Cdrft, 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 Cdrft, LLC make?
- SeeBITDA estimates Cdrft, LLC's annual revenue at about $1.5M (likely between $1.0M and $1.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cdrft, LLC worth?
- About $1.8M, roughly 3.9× its estimated EBITDA of $471K, typical for a hotels & motels company its size. Likely range: $967K–$2.5M.
- How many employees does Cdrft, LLC have?
- About 12, as reported on its PPP loan.