Samhill LLC
How we got $598K
Based on its 2 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 9% 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 |
|---|---|---|
| SAMHILL LLC this business | $1.7M | — |
| KAY ELECTRIC COOPERATIVE, INC. Blackwell · 47 employees | $87.8M | 9.5 mi |
| Oklahoma Gas & Electric Co. Enid | $1.3M | 32.9 mi |
| PARADIGM TWENTY LLC DBA NONE Stillwater · 5 employees | $9.5M | 45.5 mi |
| FARMERS ELECTRIC LLC Hennessey · 6 employees | $7.2M | 48.0 mi |
| CIMARRON ELECTRIC COOPERATIVE, INC. Kingfisher | $78.4M | 66.5 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $1.7M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $239K |
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 | $598K |
| Multiple for this size and industry | 2.5× |
| Value range | $315K – $818K |
| Revenue range | $1.1M – $1.9M |
| EBITDA range | $157K – $273K |
| Industry (NAICS) | Other Electric Power Generation (221118) |
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. 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 National Bank of OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| First National Bank of Oklahoma PPP 2020, PPP 2021 | All 405 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 | $33K | 2 |
| 1/21/2021 | second | $33K | 2 |
About Samhill LLC
Samhill LLC is an other electric power generation company in Tonkawa, Oklahoma. Its estimated annual revenue is about $1.7M, with roughly $239K of EBITDA. It has about 2 employees. Its estimated business value is $598K (likely range $315K–$818K).
Common questions
- Who owns Samhill LLC?
- The owner of Samhill 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 Samhill LLC make?
- SeeBITDA estimates Samhill LLC's annual revenue at about $1.7M (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 Samhill LLC worth?
- About $598K, roughly 2.5× its estimated EBITDA of $239K, typical for a other electric power generation company its size. Likely range: $315K–$818K.
- How many employees does Samhill LLC have?
- About 2, as reported on its PPP loan.