Ellis Cattle Company
How we got $344K
Based on its 1 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 |
|---|---|---|
| ELLIS CATTLE COMPANY this business | $688K | — |
| OSAGE NATION RANCH LLC Pawhuska · 8 employees | $3.4M | 1.2 mi |
| DILLON COFFMAN Barnsdall · 1 employees | $549K | 6.2 mi |
| LIBERTY RANCH INC Pawhuska · 3 employees | $1.6M | 9.3 mi |
| ROECKER CATTLE CO. LLC Pawhuska · 2 employees | $1.4M | 9.3 mi |
| WILLIAM AVERY Pawhuska · 1 employees | $993K | 9.3 mi |
| CYNTHIA RASBERRY Barnsdall · 1 employees | $988K | 10.9 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $541K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $673K |
| Estimate: the two combined (geometric mean) | $688K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $138K |
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 | $344K |
| Multiple for this size and industry | 2.5× |
| Value range | $181K – $471K |
| Revenue range | $453K – $784K |
| EBITDA range | $91K – $157K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112130) |
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
History & advisors
Advisors
- BankingBankers' Bank of KansasPPP / 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 Roles are as stated there and may be out of date.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
| Bankers' Bank of Kansas PPP 2020 | All 16 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/19/2020 | first | $10K | 1 |
About Ellis Cattle Company
Ellis Cattle Company is an agriculture, forestry, fishing company in Pawhuska, Oklahoma. Its estimated annual revenue is about $688K, with roughly $138K of EBITDA. It has about 1 employees. Its estimated business value is $344K (likely range $181K–$471K).
Common questions
- Who owns Ellis Cattle Company?
- The owner of Ellis Cattle Company 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 Ellis Cattle Company make?
- SeeBITDA estimates Ellis Cattle Company's annual revenue at about $688K (likely between $453K and $784K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ellis Cattle Company worth?
- About $344K, roughly 2.5× its estimated EBITDA of $138K, typical for a agriculture, forestry, fishing company its size. Likely range: $181K–$471K.
- How many employees does Ellis Cattle Company have?
- About 1, as reported on its PPP loan.