Heritage Village Nursing Center, LLC
How we got $1.4M
Based on its 74 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 22% 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 |
|---|---|---|
| HERITAGE VILLAGE NURSING CENTER, LLC this business | $8.5M | — |
| Boyce Manor Nursing Home Holdenville | $3.7M | 1.7 mi |
| Wewoka Healthcare Center Wewoka | $3.7M | 7.1 mi |
| OAK PLACE LIVING CENTER, LLC Wetumka · 12 employees | $1.1M | 11.4 mi |
| ASPEN PLACE LIVING CENTER, LLC Wetumka · 12 employees | $1.1M | 12.9 mi |
| CYPRESS PLACE LIVING CENTER, LLC Wetumka · 12 employees | $1.1M | 12.9 mi |
| MAPLE PLACE LIVING CENTER, LLC Wetumka · 22 employees | $2.2M | 12.9 mi |
The full calculation
| Employees reported to the SBA | 74 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.7M |
| Estimate: the two combined (geometric mean) | $8.5M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $475K |
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 | $1.4M |
| Multiple for this size and industry | 3× |
| Value range | $750K – $1.9M |
| Revenue range | $5.6M – $9.7M |
| EBITDA range | $312K – $541K |
| Industry (NAICS) | Assisted Living Facilities for the Elderly (623312) |
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
- BankingStride Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Stride Bank, National Association PPP 2020 | All 504 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $432K | 74 |
About Heritage Village Nursing Center, LLC
Heritage Village Nursing Center, LLC is an assisted living facilities for the elderly company in Holdenville, Oklahoma. Its estimated annual revenue is about $8.5M, with roughly $475K of EBITDA. It has about 74 employees. Its estimated business value is $1.4M (likely range $750K–$1.9M).
Common questions
- Who owns Heritage Village Nursing Center, LLC?
- The owner of Heritage Village Nursing Center, 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 Heritage Village Nursing Center, LLC make?
- SeeBITDA estimates Heritage Village Nursing Center, LLC's annual revenue at about $8.5M (likely between $5.6M and $9.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Heritage Village Nursing Center, LLC worth?
- About $1.4M, roughly 3× its estimated EBITDA of $475K, typical for a assisted living facilities for the elderly company its size. Likely range: $750K–$1.9M.
- How many employees does Heritage Village Nursing Center, LLC have?
- About 74, as reported on its PPP loan.