Hilldale Nursing Facility, Inc.
How we got $2.4M
Based on its 109 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 2% 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 |
|---|---|---|
| HILLDALE NURSING FACILITY, INC. this business | $11.5M | — |
| HASKELL CARE CENTER, LLC Haskell · 41 employees | $4.8M | 8.7 mi |
| GATESWAY FOUNDATION, INC. Broken Arrow · 205 employees | $12.6M | 10.5 mi |
| SENIOR CITIZENS NURSING CENTER, INC. Broken Arrow · 67 employees | $7.7M | 11.4 mi |
| Aspen Health and Rehab Broken Arrow | $3.7M | 11.4 mi |
| BROKEN ARROW NURSING HOME Broken Arrow · 77 employees | $10.6M | 11.6 mi |
| COX BUILDING COMPANY INC Broken Arrow · 83 employees | $11.7M | 12.1 mi |
The full calculation
| Employees reported to the SBA | 109 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $12.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $8.1M |
| Estimate: the two combined (geometric mean) | $11.5M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $640K |
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 | $2.4M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.3M – $3.3M |
| Revenue range | $7.5M – $13.1M |
| EBITDA range | $421K – $729K |
| Industry (NAICS) | Nursing Care Facilities (Skilled Nursing Facilities) (623110) |
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
- BankingThe First National Bank of Fort SmithPPP / 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 Roles are as stated there and may be out of date.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 of Fort Smith PPP 2020 | All 252 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $449K | 109 |
About Hilldale Nursing Facility, Inc.
Hilldale Nursing Facility, Inc. is a nursing care facilities (skilled nursing facilities) company in Coweta, Oklahoma. Its estimated annual revenue is about $11.5M, with roughly $640K of EBITDA. It has about 109 employees. Its estimated business value is $2.4M (likely range $1.3M–$3.3M).
Common questions
- Who owns Hilldale Nursing Facility, Inc.?
- The owner of Hilldale Nursing Facility, Inc. 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 Hilldale Nursing Facility, Inc. make?
- SeeBITDA estimates Hilldale Nursing Facility, Inc.'s annual revenue at about $11.5M (likely between $7.5M and $13.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Hilldale Nursing Facility, Inc. worth?
- About $2.4M, roughly 3.8× its estimated EBITDA of $640K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $1.3M–$3.3M.
- How many employees does Hilldale Nursing Facility, Inc. have?
- About 109, as reported on its PPP loan.