Osage Nation Ranch LLC
How we got $2.0M
Based on its 8 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 |
|---|---|---|
| OSAGE NATION RANCH LLC this business | $3.4M | — |
| CROSS TIMBERS LAND LLC Pawhuska · 2 employees | $2.0M | 1.1 mi |
| ELLIS CATTLE COMPANY Pawhuska · 1 employees | $688K | 1.2 mi |
| DILLON COFFMAN Barnsdall · 1 employees | $549K | 6.4 mi |
| LIBERTY RANCH INC Pawhuska · 3 employees | $1.6M | 8.5 mi |
| WILLIAM AVERY Pawhuska · 1 employees | $993K | 8.5 mi |
| ROECKER CATTLE CO. LLC Pawhuska · 2 employees | $1.4M | 8.5 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.8M |
| Estimate: the two combined (geometric mean) | $3.4M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $520K |
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 | $2.0M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.0M – $2.7M |
| Revenue range | $2.2M – $3.8M |
| EBITDA range | $342K – $593K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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
History & advisors
Advisors
- BankingAmerican Heritage 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 Roles are as stated there and may be out of date.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
| American Heritage Bank PPP 2020 | All 446 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/28/2020 | first | $51K | 8 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Osage Nation Ranch LLC
Osage Nation Ranch LLC is an agriculture, forestry, fishing company in Pawhuska, Oklahoma, in business since 2013. Its estimated annual revenue is about $3.4M, with roughly $520K of EBITDA. It has about 8 employees. Its estimated business value is $2.0M (likely range $1.0M–$2.7M).
Common questions
- Who owns Osage Nation Ranch LLC?
- The owner of Osage Nation 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 Osage Nation Ranch LLC make?
- SeeBITDA estimates Osage Nation Ranch LLC's annual revenue at about $3.4M (likely between $2.2M and $3.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Osage Nation Ranch LLC worth?
- About $2.0M, roughly 3.8× its estimated EBITDA of $520K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.0M–$2.7M.
- How many employees does Osage Nation Ranch LLC have?
- About 8, as reported on its PPP loan.
- When was Osage Nation Ranch LLC founded?
- Osage Nation Ranch LLC has been in business since 2013.