Nourished Roots Co. LLC
How we got $3.2M
Based on 30 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
Estimated value over time
▲ 24% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| NOURISHED ROOTS CO. LLC this business | $8.4M | — |
| EGGINSTONS NO 2 LLC Edmond · 16 employees | $4.1M | 0.5 mi |
| KEL-MAR LLC Edmond · 11 employees | $2.2M | 0.6 mi |
| ELIZABETH D. WEINGART LLC Edmond · 1 employees | $392K | 0.6 mi |
| SELECT OPERATIONS OF BROOMFIELD LLC Edmond · 28 employees | $9.2M | 0.7 mi |
| ZARATE RALSTON LLC DBA Edmond · 22 employees | $4.7M | 1.1 mi |
| ALJT, LLC Edmond · 1 employees | $670K | 1.3 mi |
The full calculation
| Employees reported to the SBA | 30 |
| Industry revenue per employee | — |
| Revenue = employees × revenue per employee | $8.4M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $841K |
| Cross-check: revenue implied by PPP payroll | $485K |
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 | $3.2M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.5M – $4.5M |
| Revenue range | $5.0M – $10.0M |
| EBITDA range | $498K – $995K |
| Industry (NAICS) | Unclassified (999990) |
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: sector default. 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
- BankingJPMorgan Chase Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| JPMorgan Chase Bank, National Association PPP 2020 | All 993 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $13K | 30 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Nourished Roots Co. LLC
Nourished Roots Co. LLC is an unclassified company in Edmond, Oklahoma. It is owned by Kelsey Farnet. Its estimated annual revenue is about $8.4M, with roughly $841K of EBITDA. It has about 30 employees. Its estimated business value is $3.2M (likely range $1.5M–$4.5M).
Common questions
- Who owns Nourished Roots Co. LLC?
- Nourished Roots Co. LLC is owned by Kelsey Farnet, according to public sources such as the company's website or filings.
- How much revenue does Nourished Roots Co. LLC make?
- SeeBITDA estimates Nourished Roots Co. LLC's annual revenue at about $8.4M (likely between $5.0M and $10.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Nourished Roots Co. LLC worth?
- About $3.2M, roughly 3.8× its estimated EBITDA of $841K, typical for a unclassified company its size. Likely range: $1.5M–$4.5M.
- How many employees does Nourished Roots Co. LLC have?
- About 30, as reported on its PPP loan.