Pine Cove Jerky LLC
How we got $125K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 17% 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 |
|---|---|---|
| PINE COVE JERKY LLC this business | $843K | — |
| Hamiltons Bud and Bloom Dispensary Broken Arrow | $1.5M | 1.5 mi |
| Nouveau Chocolates Broken Arrow | $1.7M | 1.6 mi |
| Rocket Fizz Broken Arrow | $1.7M | 1.7 mi |
| RE-UP Dispensary Broken Arrow Broken Arrow | $1.5M | 2.7 mi |
| ROCKY MOUNTAIN SNOWFLAKES LLC Broken Arrow · 18 employees | $1.9M | 3.0 mi |
| GreenHub Cannabis Club Tulsa | $1.5M | 3.1 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $675K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $809K |
| Estimate: the two combined (geometric mean) | $843K |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $63K |
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 | $125K |
| Multiple for this size and industry | 2× |
| Value range | $66K – $171K |
| Revenue range | $554K – $961K |
| EBITDA range | $41K – $71K |
| Industry (NAICS) | Other Specialty Food Retailers (445299) |
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
- BankingArvest 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2020 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/29/2020 | first | $11K | 2 |
About Pine Cove Jerky LLC
Pine Cove Jerky LLC is an other specialty food retailers company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $843K, with roughly $63K of EBITDA. It has about 2 employees. Its estimated business value is $125K (likely range $66K–$171K).
Common questions
- Who owns Pine Cove Jerky LLC?
- The owner of Pine Cove Jerky 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 Pine Cove Jerky LLC make?
- SeeBITDA estimates Pine Cove Jerky LLC's annual revenue at about $843K (likely between $554K and $961K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Pine Cove Jerky LLC worth?
- About $125K, roughly 2× its estimated EBITDA of $63K, typical for a other specialty food retailers company its size. Likely range: $66K–$171K.
- How many employees does Pine Cove Jerky LLC have?
- About 2, as reported on its PPP loan.