Frisby's Greenhouse, Inc
How we got $1.5M
Based on its 9 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 |
|---|---|---|
| FRISBY'S GREENHOUSE, INC this business | $3.1M | — |
| FRESH SOLUTIONS, LLC Miami · 38 employees | $13.5M | 24.5 mi |
| JURGENSMEYER MUSHROOM COMPANY, LLC Miami · 42 employees | $14.0M | 24.5 mi |
| QUALITY MUSHROOM COMPANY, LLC Miami · 32 employees | $11.8M | 24.5 mi |
| J-M FOODS, LLC Miami · 140 employees | $37.0M | 24.6 mi |
| GREEN VALLEY NURSERY, LLC Claremore · 12 employees | $4.6M | 29.9 mi |
| C.H. SMITH CONSTRUCTION INC Claremore · 22 employees | $12.9M | 33.9 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.1M |
| Estimate: the two combined (geometric mean) | $3.1M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $485K |
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 | $1.5M |
| Multiple for this size and industry | 3× |
| Value range | $766K – $2.0M |
| Revenue range | $2.1M – $3.6M |
| EBITDA range | $319K – $554K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (111422) |
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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $39K | 9 |
About Frisby's Greenhouse, Inc
Frisby's Greenhouse, Inc is an agriculture, forestry, fishing company in Vinita, Oklahoma. Its estimated annual revenue is about $3.1M, with roughly $485K of EBITDA. It has about 9 employees. Its estimated business value is $1.5M (likely range $766K–$2.0M).
Common questions
- Who owns Frisby's Greenhouse, Inc?
- The owner of Frisby's Greenhouse, 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 Frisby's Greenhouse, Inc make?
- SeeBITDA estimates Frisby's Greenhouse, Inc's annual revenue at about $3.1M (likely between $2.1M and $3.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Frisby's Greenhouse, Inc worth?
- About $1.5M, roughly 3× its estimated EBITDA of $485K, typical for a agriculture, forestry, fishing company its size. Likely range: $766K–$2.0M.
- How many employees does Frisby's Greenhouse, Inc have?
- About 9, as reported on its PPP loan.