Harmon Ranch L.L.C.
How we got $599K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 44% since 2020 (retirement plan filings)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▼ 90% 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.
Employees over time
▲ 600% since 2021Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2021 | PPP loan | 2 | $500K |
| 2020 | Form 5500 | 25 | $6.3M |
| 2021 | Form 5500 | 13 | $3.3M |
| 2022 | Form 5500 | 13 | $3.3M |
| 2023 | Form 5500 | 17 | $4.3M |
| 2024 | Form 5500 | 14 | $3.5M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| HARMON RANCH L.L.C. this business | $1.4M | — |
| BILLY RANDALL Talala · 1 employees | $803K | 2.8 mi |
| 3 BAR C CATTLE LLC Oologah · 2 employees | $1.4M | 3.0 mi |
| CCW CATTLE CO LLC Oologah · 2 employees | $1.3M | 3.0 mi |
| BARRON-HIGHSMITH CATTLE COMPANY, LLC Oologah · 1 employees | $663K | 4.7 mi |
| BARRON-HIGHSMITH CATTLE COMPANY LLC Talala · 1 employees | $544K | 5.6 mi |
| 47 RANCH LLC Claremore · 3 employees | $2.2M | 7.0 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $240K |
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 | $599K |
| Multiple for this size and industry | 2.5× |
| Value range | $315K – $819K |
| Revenue range | $924K – $1.6M |
| EBITDA range | $158K – $273K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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
- 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 2021 | 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 |
|---|---|---|---|
| 1/23/2021 | first | $21K | 2 |
About Harmon Ranch L.L.C.
Harmon Ranch L.L.C. is an agriculture, forestry, fishing company in Talala, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $240K of EBITDA. It has about 14 employees. Its estimated business value is $599K (likely range $315K–$819K).
Common questions
- Who owns Harmon Ranch L.L.C.?
- The owner of Harmon Ranch L.L.C. 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 Harmon Ranch L.L.C. make?
- SeeBITDA estimates Harmon Ranch L.L.C.'s annual revenue at about $1.4M (likely between $924K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Harmon Ranch L.L.C. worth?
- About $599K, roughly 2.5× its estimated EBITDA of $240K, typical for a agriculture, forestry, fishing company its size. Likely range: $315K–$819K.
- How many employees does Harmon Ranch L.L.C. have?
- About 14, from its 2024 retirement-plan filing.