Horse Hill Ranch LLC
How we got $338K
Based on its 2 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 |
|---|---|---|
| HORSE HILL RANCH LLC this business | $792K | — |
| OWENS LIVESTOCK LLC Vinita · 2 employees | $1.3M | 0.6 mi |
| ENIS CATTLE, LLC Vinita · 2 employees | $1.1M | 4.4 mi |
| CB CATTLE COMPANY LLC Vinita · 1 employees | $993K | 4.4 mi |
| RATCLIFF RANCH & INVESTMENT CO. Vinita · 6 employees | $2.4M | 5.1 mi |
| YAZEL LAND & CATTLE LLC Vinita · 6 employees | $2.4M | 5.3 mi |
| HARTLEY CREEK RANCH, LLC Vinita · 2 employees | $1.4M | 5.4 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) | $447K |
| Estimate: the two combined (geometric mean) | $792K |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $135K |
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 | $338K |
| Multiple for this size and industry | 2.5× |
| Value range | $178K – $462K |
| Revenue range | $521K – $903K |
| EBITDA range | $89K – $154K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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: 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
People & advisors
Advisors
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2021 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/27/2021 | first | $7K | 2 |
About Horse Hill Ranch LLC
Horse Hill Ranch LLC is an agriculture, forestry, fishing company in Vinita, Oklahoma. Its estimated annual revenue is about $792K, with roughly $135K of EBITDA. It has about 2 employees. Its estimated business value is $338K (likely range $178K–$462K).
Common questions
- Who owns Horse Hill Ranch LLC?
- The owner of Horse Hill Ranch 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 Horse Hill Ranch LLC make?
- SeeBITDA estimates Horse Hill Ranch LLC's annual revenue at about $792K (likely between $521K and $903K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Horse Hill Ranch LLC worth?
- About $338K, roughly 2.5× its estimated EBITDA of $135K, typical for a agriculture, forestry, fishing company its size. Likely range: $178K–$462K.
- How many employees does Horse Hill Ranch LLC have?
- About 2, as reported on its PPP loan.