Jr Dairy Inc
How we got $1.3M
Based on its 8 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 |
|---|---|---|
| JR DAIRY INC this business | $2.8M | — |
| RUSSELL THOMPSON Bennington · 1 employees | $568K | 3.7 mi |
| ODESSEY PROPERTIES, LLC Bennington · 7 employees | $4.0M | 7.8 mi |
| RED RIVER HAY LLC Bennington · 1 employees | $993K | 10.3 mi |
| DON & MICHELLE MORGAN CATTLE COMPANY LLC Durant · 1 employees | $992K | 11.4 mi |
| RICKY BAGBY Caney · 1 employees | $992K | 12.0 mi |
| Hardy Farm Durant | $1.4M | 12.6 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.9M |
| Estimate: the two combined (geometric mean) | $2.8M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $429K |
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 | $1.3M |
| Multiple for this size and industry | 3× |
| Value range | $677K – $1.8M |
| Revenue range | $1.8M – $3.2M |
| EBITDA range | $282K – $489K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112120) |
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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| First United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/4/2020 | first | $34K | 8 |
About Jr Dairy Inc
Jr Dairy Inc is an agriculture, forestry, fishing company in Bokchito, Oklahoma. Its estimated annual revenue is about $2.8M, with roughly $429K of EBITDA. It has about 8 employees. Its estimated business value is $1.3M (likely range $677K–$1.8M).
Common questions
- Who owns Jr Dairy Inc?
- The owner of Jr Dairy 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 Jr Dairy Inc make?
- SeeBITDA estimates Jr Dairy Inc's annual revenue at about $2.8M (likely between $1.8M and $3.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Jr Dairy Inc worth?
- About $1.3M, roughly 3× its estimated EBITDA of $429K, typical for a agriculture, forestry, fishing company its size. Likely range: $677K–$1.8M.
- How many employees does Jr Dairy Inc have?
- About 8, as reported on its PPP loan.