Frost Ranch Wear LLC
How we got $287K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Frost Ranch Wear is a family-owned Western retail business in Atoka, Oklahoma, selling authentic Western style clothing, footwear, hats, jewelry, home decor and exclusive Frost family merchandise.
From the company's website. Industry: Retail Trade.
Customers & suppliers
Suppliers & brands
- Ariat · brand it sells or installs
- Cinch · brand it sells or installs
- Wrangler · brand it sells or installs
- Lane Frost · brand it sells or installs
- Livin the Dream Boutique · brand it sells or installs
- Bad Company Rodeo · brand it sells or installs
- Mended Wing Ranch · brand it sells or installs
- Charlie 1 Horse · brand it sells or installs
- Montana Silversmiths · brand it sells or installs
- Hooey · brand it sells or installs
- Merle & Cash · brand it sells or installs
Estimated value over time
▲ 20% 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 |
|---|---|---|
| FROST RANCH WEAR LLC this business | $1.4M | — |
| STETSON FROST ENTERPRISES, LLC Atoka · 2 employees | $1.0M | 5.4 mi |
| THE MODERN TOT LLC Durant · 2 employees | $528K | 28.3 mi |
| THE TRIPPIE HIPPIE CO LLC Durant · 3 employees | $1.5M | 29.2 mi |
| GENERATIONS, EST. 2010, INC. Calera · 3 employees | $1.1M | 35.0 mi |
| AMAZING GRACE BOUTIQUE, LLC Madill · 7 employees | $1.7M | 40.7 mi |
| RENEWABLE WHOLESALE LLC Ada · 7 employees | $1.8M | 40.9 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $858K |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $143K |
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 | $287K |
| Multiple for this size and industry | 2× |
| Value range | $151K – $392K |
| Revenue range | $898K – $1.6M |
| EBITDA range | $94K – $163K |
| Industry (NAICS) | Retail Trade (448140) |
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
- BankingFirstBankPPP / 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
| FirstBank PPP 2020, PPP 2021 | All 263 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 | $11K | 3 |
| 2/1/2021 | second | $11K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Frost Ranch Wear LLC
Frost Ranch Wear LLC is a retail trade company in Atoka, Oklahoma, in business since 2019. Its estimated annual revenue is about $1.4M, with roughly $143K of EBITDA. It has about 3 employees. Its estimated business value is $287K (likely range $151K–$392K).
Common questions
- Who owns Frost Ranch Wear LLC?
- The owner of Frost Ranch Wear 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 Frost Ranch Wear LLC make?
- SeeBITDA estimates Frost Ranch Wear LLC's annual revenue at about $1.4M (likely between $898K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Frost Ranch Wear LLC worth?
- About $287K, roughly 2× its estimated EBITDA of $143K, typical for a retail trade company its size. Likely range: $151K–$392K.
- How many employees does Frost Ranch Wear LLC have?
- About 3, as reported on its PPP loan.
- When was Frost Ranch Wear LLC founded?
- Frost Ranch Wear LLC has been in business since 2019.