Davis Health & Rehabilitation, LLC
How we got $2.1M
Based on its 66 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 2% 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 |
|---|---|---|
| DAVIS HEALTH & REHABILITATION, LLC this business | $10.0M | — |
| GOLDEN RULE SENIOR PROPERTIES LLC Broken Arrow · 68 employees | $10.0M | 0.0 mi |
| INOLA HEALTH & REHABILITATION, LLC Broken Arrow · 69 employees | $10.0M | 0.0 mi |
| PRYOR ASSISTED LIVING, LLC Broken Arrow · 3 employees | $721K | 0.0 mi |
| BROKEN ARROW NURSING HOME Broken Arrow · 77 employees | $10.6M | 0.8 mi |
| SENIOR CITIZENS NURSING CENTER, INC. Broken Arrow · 67 employees | $7.7M | 1.2 mi |
| FRISCHRIS LLC Broken Arrow · 29 employees | $3.1M | 1.3 mi |
The full calculation
| Employees reported to the SBA | 66 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $10.8M |
| Estimate: the two combined (geometric mean) | $10.0M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $558K |
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 | $2.1M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.1M – $2.9M |
| Revenue range | $6.6M – $11.4M |
| EBITDA range | $367K – $636K |
| Industry (NAICS) | Nursing Care Facilities (Skilled Nursing Facilities) (623110) |
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
- BankingFirst Oklahoma 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 Roles are as stated there and may be out of date.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
| First Oklahoma Bank PPP 2020 | All 695 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $581K | 66 |
About Davis Health & Rehabilitation, LLC
Davis Health & Rehabilitation, LLC is a nursing care facilities (skilled nursing facilities) company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $10.0M, with roughly $558K of EBITDA. It has about 66 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.9M).
Common questions
- Who owns Davis Health & Rehabilitation, LLC?
- The owner of Davis Health & Rehabilitation, 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 Davis Health & Rehabilitation, LLC make?
- SeeBITDA estimates Davis Health & Rehabilitation, LLC's annual revenue at about $10.0M (likely between $6.6M and $11.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Davis Health & Rehabilitation, LLC worth?
- About $2.1M, roughly 3.8× its estimated EBITDA of $558K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $1.1M–$2.9M.
- How many employees does Davis Health & Rehabilitation, LLC have?
- About 66, as reported on its PPP loan.