Henderson Hay LLC
How we got $2.2M
Based on its 9 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 25% since 2021Today'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 |
|---|---|---|
| HENDERSON HAY LLC this business | $4.0M | — |
| SHIPLEY FARMS INC Chickasha · 1 employees | $456K | 2.0 mi |
| ADAMS ALFALFA FARMS, INC Ninnekah · 3 employees | $1.4M | 7.1 mi |
| COLTON HILL Ninnekah · 1 employees | $640K | 11.6 mi |
| CAREL FARMS, LLC Union City · 2 employees | $1.1M | 23.7 mi |
| ESTES FARMS HAY SERVICE El Reno · 6 employees | $2.8M | 29.4 mi |
| ROYAL VISTA RANCHES, LLC Wayne · 17 employees | $7.1M | 29.9 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.5M |
| Estimate: the two combined (geometric mean) | $4.0M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $567K |
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 | $2.2M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.1M – $2.9M |
| Revenue range | $2.6M – $4.6M |
| EBITDA range | $373K – $646K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (111940) |
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
- BankingThe First National Bank and Trust Co, Chickasha, OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| The First National Bank and Trust Co, Chickasha, Oklahoma PPP 2021 | All 478 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/25/2021 | first | $64K | 9 |
About Henderson Hay LLC
Henderson Hay LLC is an agriculture, forestry, fishing company in Chickasha, Oklahoma. Its estimated annual revenue is about $4.0M, with roughly $567K of EBITDA. It has about 9 employees. Its estimated business value is $2.2M (likely range $1.1M–$2.9M).
Common questions
- Who owns Henderson Hay LLC?
- The owner of Henderson Hay 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 Henderson Hay LLC make?
- SeeBITDA estimates Henderson Hay LLC's annual revenue at about $4.0M (likely between $2.6M and $4.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Henderson Hay LLC worth?
- About $2.2M, roughly 3.8× its estimated EBITDA of $567K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.1M–$2.9M.
- How many employees does Henderson Hay LLC have?
- About 9, as reported on its PPP loan.