Motley Gin, Inc.
How we got $2.5M
Based on its 11 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 |
|---|---|---|
| MOTLEY GIN, INC. this business | $7.0M | — |
| REID ROBINSON DBA GRAY AG AIR, LLC Hollis · 3 employees | $1.6M | 0.5 mi |
| Hudson Equipment Hollis | $2.6M | 1.0 mi |
| Salt Fork Irrigation Duke | $2.6M | 19.0 mi |
| J AND H CUSTOM WORK Mangum · 1 employees | $409K | 20.2 mi |
| Goss Farms Eldorado | $2.6M | 20.6 mi |
| KRAM FARMS LLC Olustee · 1 employees | $498K | 27.6 mi |
The full calculation
| Employees reported to the SBA | 11 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $7.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.0M |
| Estimate: the two combined (geometric mean) | $7.0M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $669K |
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 | $2.5M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.3M – $3.5M |
| Revenue range | $4.6M – $8.0M |
| EBITDA range | $440K – $762K |
| Industry (NAICS) | Cotton ginning (115111) |
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
- 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 Roles are as stated there and may be out of date.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 | 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 |
|---|---|---|---|
| 4/9/2020 | first | $88K | 11 |
About Motley Gin, Inc.
Motley Gin, Inc. is a cotton ginning company in Hollis, Oklahoma. Its estimated annual revenue is about $7.0M, with roughly $669K of EBITDA. It has about 11 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.5M).
Common questions
- Who owns Motley Gin, Inc.?
- The owner of Motley Gin, 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 Motley Gin, Inc. make?
- SeeBITDA estimates Motley Gin, Inc.'s annual revenue at about $7.0M (likely between $4.6M and $8.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Motley Gin, Inc. worth?
- About $2.5M, roughly 3.8× its estimated EBITDA of $669K, typical for a cotton ginning company its size. Likely range: $1.3M–$3.5M.
- How many employees does Motley Gin, Inc. have?
- About 11, as reported on its PPP loan.