Garden Manor Rehab and Nursing of Midwest City LLC
How we got $3.0M
Based on its 102 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| GARDEN MANOR REHAB AND NURSING OF MIDWEST CITY LLC this business | $14.2M | — |
| Emerald Care Center Midwest Midwest City | $3.7M | 0.0 mi |
| LANDMARK OF MIDWEST CITY REHABILITATION AND NURSING CENTER, Oklahoma City · 78 employees | $12.6M | 0.3 mi |
| VOYAGE LTC, INC. Oklahoma City · 90 employees | $9.2M | 1.8 mi |
| VOYAGE LTC-SKYVIEW, LLC Oklahoma City · 49 employees | $4.4M | 3.3 mi |
| Mid-Del Skilled Nursing & Therapy Del City | $3.7M | 3.6 mi |
| Kingwood Skilled Nursing & Therapy Oklahoma City | $3.7M | 5.2 mi |
The full calculation
| Employees reported to the SBA | 102 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $13.3M |
| Estimate: the two combined (geometric mean) | $14.2M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $794K |
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 | $3.0M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.6M – $4.1M |
| Revenue range | $9.4M – $16.2M |
| EBITDA range | $522K – $906K |
| 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
- BankingBankers Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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 Trust Company PPP 2020 | All 5 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $739K | 102 |
About Garden Manor Rehab and Nursing of Midwest City LLC
Garden Manor Rehab and Nursing of Midwest City LLC is a nursing care facilities (skilled nursing facilities) company in Midwest City, Oklahoma. Its estimated annual revenue is about $14.2M, with roughly $794K of EBITDA. It has about 102 employees. Its estimated business value is $3.0M (likely range $1.6M–$4.1M).
Common questions
- Who owns Garden Manor Rehab and Nursing of Midwest City LLC?
- The owner of Garden Manor Rehab and Nursing of Midwest City 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 Garden Manor Rehab and Nursing of Midwest City LLC make?
- SeeBITDA estimates Garden Manor Rehab and Nursing of Midwest City LLC's annual revenue at about $14.2M (likely between $9.4M and $16.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Garden Manor Rehab and Nursing of Midwest City LLC worth?
- About $3.0M, roughly 3.8× its estimated EBITDA of $794K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $1.6M–$4.1M.
- How many employees does Garden Manor Rehab and Nursing of Midwest City LLC have?
- About 102, as reported on its PPP loan.