Las Vacas Ranch LLC
How we got $394K
Based on 2 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
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 |
|---|---|---|
| LAS VACAS RANCH LLC this business | $1.2M | — |
| Roundtop Ag Thomas | $2.7M | 0.1 mi |
| WINGARD SEED SERVICE LLC Thomas · 2 employees | $1.9M | 0.6 mi |
| SLAGELL HARVESTING LLC Hydro · 5 employees | $1.9M | 9.3 mi |
| WEED CONTROL SPECIALIST, LLC Hydro · 3 employees | $1.4M | 10.4 mi |
| KEN'S PEST CONTROL, INC. Weatherford · 3 employees | $2.0M | 10.9 mi |
| TRI-STATE AG & ENVIRONMENTAL, LLC Hydro · 3 employees | $1.6M | 13.8 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Industry revenue per employee | $108K |
| Revenue = employees × revenue per employee | $1.2M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $158K |
| Cross-check: revenue implied by PPP payroll | $46K |
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 | $394K |
| Multiple for this size and industry | 2.5× |
| Value range | $186K – $559K |
| Revenue range | $710K – $1.4M |
| EBITDA range | $93K – $186K |
| Industry (NAICS) | Crop Harvesting, Primarily by Machine (115113) |
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
History & advisors
Advisors
- BankingBank of Hydro, Blue Sky 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 Roles are as stated there and may be out of date.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
| Bank of Hydro PPP 2020 | All 155 borrowers → |
| Blue Sky Bank PPP 2021 | All 430 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $1K | 1 |
| 2/19/2021 | second | $3K | 2 |
About Las Vacas Ranch LLC
Las Vacas Ranch LLC is a crop harvesting, primarily by machine company in Thomas, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $158K of EBITDA. It has about 2 employees. Its estimated business value is $394K (likely range $186K–$559K).
Common questions
- Who owns Las Vacas Ranch LLC?
- The owner of Las Vacas 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 Las Vacas Ranch LLC make?
- SeeBITDA estimates Las Vacas Ranch LLC's annual revenue at about $1.2M (likely between $710K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Las Vacas Ranch LLC worth?
- About $394K, roughly 2.5× its estimated EBITDA of $158K, typical for a crop harvesting, primarily by machine company its size. Likely range: $186K–$559K.
- How many employees does Las Vacas Ranch LLC have?
- About 2, as reported on its PPP loan.