Luthi Farms, LLC
How we got $4.7M
Based on its 22 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 |
|---|---|---|
| LUTHI FARMS, LLC this business | $8.4M | — |
| LUTHI LAND & CATTLE LLC Gage · 1 employees | $993K | 0.0 mi |
| CROSS SIX CATTLE COMPANY, INC. Gage · 2 employees | $1.3M | 8.0 mi |
| ROLLING HILLS CORP Fargo · 1 employees | $562K | 9.7 mi |
| Southern Plains Elk Arnett | $1.3M | 10.5 mi |
| GREAT WESTERN CATTLE COMPANY LLC Fargo · 1 employees | $489K | 11.7 mi |
| R&J LIVESTOCK DBA THE PACHNER OUTFIT Gage · 1 employees | $596K | 11.8 mi |
The full calculation
| Employees reported to the SBA | 22 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $8.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.5M |
| Estimate: the two combined (geometric mean) | $8.4M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $1.0M |
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 | $4.7M |
| Multiple for this size and industry | 4.5× |
| Value range | $2.5M – $6.4M |
| Revenue range | $5.5M – $9.6M |
| EBITDA range | $686K – $1.2M |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112210) |
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
- BankingGreat Plains National 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 Roles are as stated there and may be out of date.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
| Great Plains National Bank PPP 2020, PPP 2021 | All 1,112 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 | $139K | 17 |
| 1/17/2021 | second | $173K | 22 |
About Luthi Farms, LLC
Luthi Farms, LLC is an agriculture, forestry, fishing company in Gage, Oklahoma. Its estimated annual revenue is about $8.4M, with roughly $1.0M of EBITDA. It has about 22 employees. Its estimated business value is $4.7M (likely range $2.5M–$6.4M).
Common questions
- Who owns Luthi Farms, LLC?
- The owner of Luthi Farms, 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 Luthi Farms, LLC make?
- SeeBITDA estimates Luthi Farms, LLC's annual revenue at about $8.4M (likely between $5.5M and $9.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Luthi Farms, LLC worth?
- About $4.7M, roughly 4.5× its estimated EBITDA of $1.0M, typical for a agriculture, forestry, fishing company its size. Likely range: $2.5M–$6.4M.
- How many employees does Luthi Farms, LLC have?
- About 22, as reported on its PPP loan.