Kelly Kraegel's Cottonwood Creek Ranch, Inc.
How we got $300K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 42% 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 |
|---|---|---|
| KELLY KRAEGEL'S COTTONWOOD CREEK RANCH, INC. this business | $914K | — |
| HERITAGE PLACE INC Oklahoma City · 5 employees | $1.5M | 2.8 mi |
| OKLAHOMA LIVESTOCK ORDER BUYING COMPANY Oklahoma City · 1 employees | $398K | 4.5 mi |
| NIKKO HORSE FARM, LLC Oklahoma City · 2 employees | $710K | 6.7 mi |
| PREMIER ANIMAL HEALTH LLC Yukon · 2 employees | $1.0M | 7.7 mi |
| MAXIMUM INC Oklahoma City · 6 employees | $2.5M | 8.8 mi |
| JASPER SUPPLY, LLC Oklahoma City · 89 employees | $18.2M | 10.9 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $477K |
| Estimate: the two combined (geometric mean) | $914K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $120K |
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 | $300K |
| Multiple for this size and industry | 2.5× |
| Value range | $158K – $410K |
| Revenue range | $601K – $1.0M |
| EBITDA range | $79K – $137K |
| Industry (NAICS) | Support Activities for Animal Production (115210) |
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: US Economic Census 2022. 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
- BankingBank 7PPP / 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 Roles are as stated there and may be out of date.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
| Bank 7 PPP 2020 | All 400 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $8K | 4 |
About Kelly Kraegel's Cottonwood Creek Ranch, Inc.
Kelly Kraegel's Cottonwood Creek Ranch, Inc. is a support activities for animal production company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $914K, with roughly $120K of EBITDA. It has about 4 employees. Its estimated business value is $300K (likely range $158K–$410K).
Common questions
- Who owns Kelly Kraegel's Cottonwood Creek Ranch, Inc.?
- The owner of Kelly Kraegel's Cottonwood Creek Ranch, 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 Kelly Kraegel's Cottonwood Creek Ranch, Inc. make?
- SeeBITDA estimates Kelly Kraegel's Cottonwood Creek Ranch, Inc.'s annual revenue at about $914K (likely between $601K and $1.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kelly Kraegel's Cottonwood Creek Ranch, Inc. worth?
- About $300K, roughly 2.5× its estimated EBITDA of $120K, typical for a support activities for animal production company its size. Likely range: $158K–$410K.
- How many employees does Kelly Kraegel's Cottonwood Creek Ranch, Inc. have?
- About 4, as reported on its PPP loan.