Gage Cattle & Feed LLC
How we got $387K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 35% 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 |
|---|---|---|
| GAGE CATTLE & FEED LLC this business | $1.6M | — |
| SEARCY OUTDOOR POWER, LLC Woodward · 9 employees | $3.8M | 19.0 mi |
| JW'S NURSERY & LANDSCAPING, INC Woodward · 3 employees | $1.8M | 21.4 mi |
| LAVERNE FARMERS COOP Laverne · 8 employees | $6.6M | 29.1 mi |
| BEAVER FEED, LLC Beaver · 2 employees | $2.1M | 55.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $962K |
| Estimate: the two combined (geometric mean) | $1.6M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $193K |
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 | $387K |
| Multiple for this size and industry | 2× |
| Value range | $203K – $529K |
| Revenue range | $1.1M – $1.8M |
| EBITDA range | $127K – $220K |
| Industry (NAICS) | Lawn and Garden Equipment and Supplies Retailers (444220) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
People & advisors
Advisors
- BankingOklahoma State 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 Roles are as stated there and may be out of date.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
| Oklahoma State Bank PPP 2020, PPP 2021 | All 45 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $10K | 3 |
| 3/31/2021 | second | $7K | 3 |
2 locations
| P.O. Box 8 | Gage | This listing |
| PO Box 387 | Marietta | View |
Revenue, profit and value are for the whole company.
About Gage Cattle & Feed LLC
Gage Cattle & Feed LLC is a lawn and garden equipment and supplies retailers company in Gage, Oklahoma. Its estimated annual revenue is about $1.6M, with roughly $193K of EBITDA. It has about 3 employees. Its estimated business value is $387K (likely range $203K–$529K). It has 2 locations.
Common questions
- Who owns Gage Cattle & Feed LLC?
- The owner of Gage Cattle & Feed 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 Gage Cattle & Feed LLC make?
- SeeBITDA estimates Gage Cattle & Feed LLC's annual revenue at about $1.6M (likely between $1.1M and $1.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Gage Cattle & Feed LLC worth?
- About $387K, roughly 2× its estimated EBITDA of $193K, typical for a lawn and garden equipment and supplies retailers company its size. Likely range: $203K–$529K.
- How many employees does Gage Cattle & Feed LLC have?
- About 3, as reported on its PPP loan.