Cedar Canyon Pet Resort LLC
How we got $258K
Based on its 3 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 61% 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 |
|---|---|---|
| CEDAR CANYON PET RESORT LLC this business | $534K | — |
| LIBERTY RUN PET RESORT, LLC Guthrie · 10 employees | $713K | 2.4 mi |
| Thoroughbred Athletes Guthrie | $126K | 2.7 mi |
| Horse and Hound Rescue Foundation Guthrie | $343K | 2.8 mi |
| Big Wave K9 Guthrie | $753K | 2.9 mi |
| Country Kennel Boarding & Grooming Guthrie | $753K | 2.9 mi |
| Diamond D Ranch Guthrie | $753K | 3.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $382K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $574K |
| Estimate: the two combined (geometric mean) | $534K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $123K |
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 | $258K |
| Multiple for this size and industry | 2.1× |
| Value range | $136K – $353K |
| Revenue range | $351K – $609K |
| EBITDA range | $81K – $140K |
| Industry (NAICS) | Pet Care (except Veterinary) Services (812910) |
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
People & advisors
Advisors
- BankingF & M 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 Roles are as stated there and may be out of date.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
| F & M Bank PPP 2021 | All 379 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/24/2021 | first | $24K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Cedar Canyon Pet Resort LLC
Cedar Canyon Pet Resort LLC is a pet care (except veterinary) services company in Guthrie, Oklahoma, in business since 2019. Its estimated annual revenue is about $534K, with roughly $123K of EBITDA. It has about 3 employees. Its estimated business value is $258K (likely range $136K–$353K).
Common questions
- Who owns Cedar Canyon Pet Resort LLC?
- The owner of Cedar Canyon Pet Resort 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 Cedar Canyon Pet Resort LLC make?
- SeeBITDA estimates Cedar Canyon Pet Resort LLC's annual revenue at about $534K (likely between $351K and $609K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Cedar Canyon Pet Resort LLC worth?
- About $258K, roughly 2.1× its estimated EBITDA of $123K, typical for a pet care (except veterinary) services company its size. Likely range: $136K–$353K.
- How many employees does Cedar Canyon Pet Resort LLC have?
- About 3, as reported on its PPP loan.
- When was Cedar Canyon Pet Resort LLC founded?
- Cedar Canyon Pet Resort LLC has been in business since 2019.