Clay Ag, Inc.
How we got $1.1M
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% 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 |
|---|---|---|
| CLAY AG, INC. this business | $2.3M | — |
| KBASS LLC Carnegie · 2 employees | $1.4M | 3.9 mi |
| EARL YOUNG Fort Cobb · 1 employees | $495K | 11.3 mi |
| LASLEY 4-L CORPORATION Hydro · 2 employees | $1.2M | 13.5 mi |
| SAUNDERS & SONS FARMS INC Binger · 1 employees | $544K | 16.4 mi |
| GUNTER PEANUT COMPANY INC. Binger · 9 employees | $4.6M | 18.1 mi |
| EDDIE & CHEVIE BROWN FARMS LLC Cordell · 2 employees | $1.5M | 19.3 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.8M |
| Estimate: the two combined (geometric mean) | $2.3M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $350K |
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 | $1.1M |
| Multiple for this size and industry | 3× |
| Value range | $553K – $1.4M |
| Revenue range | $1.5M – $2.6M |
| EBITDA range | $230K – $399K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (111920) |
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
- BankingShamrock Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Shamrock Bank, National Association PPP 2020, PPP 2021 | All 130 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $27K | 3 |
| 2/4/2021 | second | $27K | 4 |
About Clay Ag, Inc.
Clay Ag, Inc. is an agriculture, forestry, fishing company in Carnegie, Oklahoma. Its estimated annual revenue is about $2.3M, with roughly $350K of EBITDA. It has about 4 employees. Its estimated business value is $1.1M (likely range $553K–$1.4M).
Common questions
- Who owns Clay Ag, Inc.?
- The owner of Clay Ag, 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 Clay Ag, Inc. make?
- SeeBITDA estimates Clay Ag, Inc.'s annual revenue at about $2.3M (likely between $1.5M and $2.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Clay Ag, Inc. worth?
- About $1.1M, roughly 3× its estimated EBITDA of $350K, typical for a agriculture, forestry, fishing company its size. Likely range: $553K–$1.4M.
- How many employees does Clay Ag, Inc. have?
- About 4, as reported on its PPP loan.