Magnolia Blossom Ranch LLC
How we got $409K
Based on 4 employees reported for PPP in 2021, grown at the industry's Oklahoma rate since.
Estimated value over time
▲ 32% since 2021Today'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
What they do
Magnolia Blossom Ranch is an alpaca farm in Newcastle, OK that offers farm tours, private events and alpaca-related experiences, including a gift shop of alpaca fiber products.
From the company's website. Industry: All Other Amusement and Recreation Industries.
Customers & suppliers
Possible customers nearby
The largest businesses within about 60 miles in the markets its website says it serves.
- OKLAHOMA BAPTIST UNIVERSITY · Shawnee, 41 mi · $76.0M
- SOUTHERN NAZARENE UNIVERSITY · Bethany, 17 mi · $72.1M
- OKLAHOMA CHRISTIAN UNIVERSITY, INC. - NONPROFIT (NO BUSINESS · Oklahoma City, 26 mi · $68.1M
- SANTA FE SOUTH SCHOOLS, INC. · Oklahoma City, 14 mi · $58.3M
- DOVE SCHOOLS INC. · Oklahoma City, 22 mi · $44.0M
- BRIDGES ESOP, INC. · Oklahoma City, 14 mi · $159.3M
- DIAKONOS GROUP, LLC · Edmond, 29 mi · $69.3M
- LEP HOLDINGS LLC · Edmond, 29 mi · $64.7M
- CHC HOLDINGS, LLC · Oklahoma City, 12 mi · $41.5M
- LIFESPRING HOME CARE AND HOSPICE LLC · Norman, 10 mi · $40.8M
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MAGNOLIA BLOSSOM RANCH LLC this business | $882K | — |
| BLACK TOWNS MOTORCYCLE TOURS Newcastle · 1 employees | $220K | 2.0 mi |
| Newcastle Basketball Gym Newcastle | $793K | 2.7 mi |
| Elevate Dance Academy Newcastle | $793K | 2.7 mi |
| The Body Shop Fitness Center Newcastle | $793K | 2.7 mi |
| Sway Bungee & Fitness Newcastle | $793K | 2.7 mi |
| Golf Now Newcastle Newcastle | $793K | 3.0 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Industry revenue per employee | $71K |
| Revenue = employees × revenue per employee | $882K |
| EBITDA margin (industry, adjusted for size) | 20% |
| EBITDA = revenue × margin | $178K |
| Cross-check: revenue implied by PPP payroll | $92K |
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 | $409K |
| Multiple for this size and industry | 2.3× |
| Value range | $193K – $580K |
| Revenue range | $522K – $1.0M |
| EBITDA range | $105K – $210K |
| Industry (NAICS) | All Other Amusement and Recreation Industries (713990) |
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, OK. 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
- BankingLiberty 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
| Liberty National 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 |
|---|---|---|---|
| 1/19/2021 | first | $3K | 4 |
| 3/31/2021 | second | $3K | 4 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Magnolia Blossom Ranch LLC
Magnolia Blossom Ranch LLC is an all other amusement and recreation industries company in Newcastle, Oklahoma, in business since 2017. It is owned by Gail Stymerski. Its estimated annual revenue is about $882K, with roughly $178K of EBITDA. It has about 4 employees. Its estimated business value is $409K (likely range $193K–$580K).
Common questions
- Who owns Magnolia Blossom Ranch LLC?
- Magnolia Blossom Ranch LLC is owned by Gail Stymerski, according to public sources such as the company's website or filings.
- How much revenue does Magnolia Blossom Ranch LLC make?
- SeeBITDA estimates Magnolia Blossom Ranch LLC's annual revenue at about $882K (likely between $522K and $1.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Magnolia Blossom Ranch LLC worth?
- About $409K, roughly 2.3× its estimated EBITDA of $178K, typical for a all other amusement and recreation industries company its size. Likely range: $193K–$580K.
- How many employees does Magnolia Blossom Ranch LLC have?
- About 4, as reported on its PPP loan.
- When was Magnolia Blossom Ranch LLC founded?
- Magnolia Blossom Ranch LLC has been in business since 2017.