Johnnycake Ranch, LLC
How we got $783K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| JOHNNYCAKE RANCH, LLC this business | $1.7M | — |
| BRAD'S EXPRESS SERVICE Wagoner · 1 employees | $653K | 13.1 mi |
| Choska Sod Farm Porter | $1.4M | 17.5 mi |
| SPINKLER AND SOD CONNECTION, LLC Coweta · 10 employees | $3.5M | 22.8 mi |
| ATWELL HAY FARMS INC Morris · 2 employees | $1.4M | 28.9 mi |
| Tulsa Grass and Sod Farms Bixby | $1.4M | 34.7 mi |
| ROSE REAL ESTATE Stigler · 2 employees | $1.4M | 35.9 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $261K |
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 | $783K |
| Multiple for this size and industry | 3× |
| Value range | $412K – $1.1M |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $172K – $297K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (111998) |
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
- BankingBOKF, 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 Roles are as stated there and may be out of date.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
| BOKF, National Association PPP 2020 | All 2,399 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $20K | 3 |
About Johnnycake Ranch, LLC
Johnnycake Ranch, LLC is an agriculture, forestry, fishing company in Muskogee, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $261K of EBITDA. It has about 3 employees. Its estimated business value is $783K (likely range $412K–$1.1M).
Common questions
- Who owns Johnnycake Ranch, LLC?
- The owner of Johnnycake 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 Johnnycake Ranch, LLC make?
- SeeBITDA estimates Johnnycake Ranch, LLC's annual revenue at about $1.7M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Johnnycake Ranch, LLC worth?
- About $783K, roughly 3× its estimated EBITDA of $261K, typical for a agriculture, forestry, fishing company its size. Likely range: $412K–$1.1M.
- How many employees does Johnnycake Ranch, LLC have?
- About 3, as reported on its PPP loan.