Hazel Dell Pet Resort, LLC
How we got $136K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 68% 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
What they do
Hazel Dell Pet Resort provides pet boarding, doggie daycare, and grooming services in Shawnee, Oklahoma. It offers individual indoor-outdoor runs and play yards within a secure perimeter fence.
From the company's website. Industry: Pet Care (except Veterinary) Services.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| HAZEL DELL PET RESORT, LLC this business | $281K | — |
| Shirley's Grooming Shawnee | $728K | 2.2 mi |
| T's Pet Grooming Shawnee | $728K | 3.9 mi |
| J & T Farriers Meeker | $728K | 4.7 mi |
| Ginger's Dog Wash, Meeker, OK Meeker | $728K | 4.7 mi |
| Singing Grace Ranch Meeker | $728K | 5.6 mi |
| Angels for Animals clinic Shawnee | $728K | 6.3 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $382K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $159K |
| Estimate: the two combined (geometric mean) | $281K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $65K |
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 | $136K |
| Multiple for this size and industry | 2.1× |
| Value range | $71K – $186K |
| Revenue range | $185K – $320K |
| EBITDA range | $43K – $74K |
| Industry (NAICS) | Pet Care (except Veterinary) Services (812910) |
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
History & advisors
Advisors
- BankingFirst United Bank and 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
| First United Bank and Trust Company PPP 2020 | All 2,229 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 | $7K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Hazel Dell Pet Resort, LLC
Hazel Dell Pet Resort, LLC is a pet care (except veterinary) services company in Shawnee, Oklahoma, in business since 2024. Its estimated annual revenue is about $281K, with roughly $65K of EBITDA. It has about 3 employees. Its estimated business value is $136K (likely range $71K–$186K).
Common questions
- Who owns Hazel Dell Pet Resort, LLC?
- The owner of Hazel Dell Pet Resort, 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 Hazel Dell Pet Resort, LLC make?
- SeeBITDA estimates Hazel Dell Pet Resort, LLC's annual revenue at about $281K (likely between $185K and $320K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Hazel Dell Pet Resort, LLC worth?
- About $136K, roughly 2.1× its estimated EBITDA of $65K, typical for a pet care (except veterinary) services company its size. Likely range: $71K–$186K.
- How many employees does Hazel Dell Pet Resort, LLC have?
- About 3, as reported on its PPP loan.
- When was Hazel Dell Pet Resort, LLC founded?
- Hazel Dell Pet Resort, LLC has been in business since 2024.