Henry Cattle Company, LLC
How we got $533K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% 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 |
|---|---|---|
| HENRY CATTLE COMPANY, LLC this business | $1.2M | — |
| EAGLE CREEK FEEDERS, LLC Pawnee · 1 employees | $688K | 0.0 mi |
| STEELE & ELLIOTT LLC Pawnee · 2 employees | $1.0M | 1.5 mi |
| 2W LIVESTOCK, LLC Pawnee · 2 employees | $1.2M | 2.5 mi |
| CAMPBELL LAND AND CATTLE LLC Pawnee · 1 employees | $421K | 3.0 mi |
| GOODSELL LAND & CATTLE LLC Maramec · 1 employees | $993K | 6.8 mi |
| JOSHUA GOODSELL Maramec · 1 employees | $993K | 6.8 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) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $213K |
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 | $533K |
| Multiple for this size and industry | 2.5× |
| Value range | $280K – $729K |
| Revenue range | $822K – $1.4M |
| EBITDA range | $140K – $243K |
| 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
- BankingThe State Exchange 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 Roles are as stated there and may be out of date.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
| The State Exchange Bank PPP 2020, PPP 2021 | All 52 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $17K | 2 |
| 1/16/2021 | second | $21K | 1 |
About Henry Cattle Company, LLC
Henry Cattle Company, LLC is an agriculture, forestry, fishing company in Pawnee, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $213K of EBITDA. It has about 2 employees. Its estimated business value is $533K (likely range $280K–$729K).
Common questions
- Who owns Henry Cattle Company, LLC?
- The owner of Henry Cattle Company, 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 Henry Cattle Company, LLC make?
- SeeBITDA estimates Henry Cattle Company, LLC's annual revenue at about $1.2M (likely between $822K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Henry Cattle Company, LLC worth?
- About $533K, roughly 2.5× its estimated EBITDA of $213K, typical for a agriculture, forestry, fishing company its size. Likely range: $280K–$729K.
- How many employees does Henry Cattle Company, LLC have?
- About 2, as reported on its PPP loan.