Red Wagon Feed LLC
How we got $876K
Based on 3 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 34% 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 |
|---|---|---|
| RED WAGON FEED LLC this business | $3.3M | — |
| KEVIN JORDAN CONSTRUCTION LLC Tahlequah · 1 employees | $998K | 18.1 mi |
| 4G SERVICE & SUPPLY INC Tahlequah · 7 employees | $4.6M | 19.9 mi |
| HITCHCOCK - CAMPLBELL, INC Tahlequah · 4 employees | $3.5M | 21.6 mi |
| ADRIAN FARM SUPPLY LLC Tahlequah · 7 employees | $7.6M | 22.1 mi |
| SMITH FARM AND RANCH EQUIPMENT LLC Colcord · 2 employees | $1.7M | 25.7 mi |
| HARCHEM CHEMICAL, INC. Muldrow · 4 employees | $3.9M | 29.1 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Industry revenue per employee | $814K |
| Revenue = employees × revenue per employee | $3.3M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $302K |
| Cross-check: revenue implied by PPP payroll | $596K |
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 | $876K |
| Multiple for this size and industry | 2.9× |
| Value range | $415K – $1.2M |
| Revenue range | $2.0M – $3.9M |
| EBITDA range | $179K – $358K |
| Industry (NAICS) | Farm and Garden Machinery and Equipment Merchant Wholesalers (423820) |
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
- 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/8/2020 | first | $7K | 3 |
About Red Wagon Feed LLC
Red Wagon Feed LLC is a farm and garden machinery and equipment merchant wholesalers company in Stilwell, Oklahoma. Its estimated annual revenue is about $3.3M, with roughly $302K of EBITDA. It has about 3 employees. Its estimated business value is $876K (likely range $415K–$1.2M).
Common questions
- Who owns Red Wagon Feed LLC?
- The owner of Red Wagon Feed 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 Red Wagon Feed LLC make?
- SeeBITDA estimates Red Wagon Feed LLC's annual revenue at about $3.3M (likely between $2.0M and $3.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Red Wagon Feed LLC worth?
- About $876K, roughly 2.9× its estimated EBITDA of $302K, typical for a farm and garden machinery and equipment merchant wholesalers company its size. Likely range: $415K–$1.2M.
- How many employees does Red Wagon Feed LLC have?
- About 3, as reported on its PPP loan.