Roush Land and Cattle LLC
How we got $755K
Based on its 3 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 |
|---|---|---|
| ROUSH LAND AND CATTLE LLC this business | $1.6M | — |
| JERRY WALTRIP FARMS INC Arapaho · 1 employees | $375K | 3.3 mi |
| LACY LAND & CATTLE INC Clinton · 2 employees | $1.3M | 5.0 mi |
| 2D CATTLE COMPANY, INC. Arapaho · 4 employees | $2.2M | 5.8 mi |
| 2D CATTLIE COMPANY, INC. Arapaho · 4 employees | $2.2M | 5.8 mi |
| 3G CATTLE LLC Clinton · 2 employees | $1.0M | 6.6 mi |
| DOUG MOORE, INC. Clinton · 1 employees | $357K | 7.3 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.3M |
| Estimate: the two combined (geometric mean) | $1.6M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $252K |
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 | $755K |
| Multiple for this size and industry | 3× |
| Value range | $397K – $1.0M |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $165K – $287K |
| 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
- BankingFirst Bank and Trust of Memphis, Bank360PPP / 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 Roles are as stated there and may be out of date.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
| BANK360 PPP 2021 | All 61 borrowers → |
| First Bank and Trust of Memphis PPP 2020 | All 78 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $19K | 3 |
| 1/17/2021 | second | $15K | 3 |
About Roush Land and Cattle LLC
Roush Land and Cattle LLC is an agriculture, forestry, fishing company in Arapaho, Oklahoma. Its estimated annual revenue is about $1.6M, with roughly $252K of EBITDA. It has about 3 employees. Its estimated business value is $755K (likely range $397K–$1.0M).
Common questions
- Who owns Roush Land and Cattle LLC?
- The owner of Roush Land and Cattle 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 Roush Land and Cattle LLC make?
- SeeBITDA estimates Roush Land and Cattle LLC's annual revenue at about $1.6M (likely between $1.1M and $1.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Roush Land and Cattle LLC worth?
- About $755K, roughly 3× its estimated EBITDA of $252K, typical for a agriculture, forestry, fishing company its size. Likely range: $397K–$1.0M.
- How many employees does Roush Land and Cattle LLC have?
- About 3, as reported on its PPP loan.