Scg Madill Brookside, LLC
How we got $1.3M
Based on its 53 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 2% 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 |
|---|---|---|
| SCG MADILL BROOKSIDE, LLC this business | $6.8M | — |
| BLUE RIVER HEALTHCARE INC Tishomingo · 47 employees | $5.2M | 12.2 mi |
| Lakeland Manor Ardmore | $3.7M | 20.7 mi |
| Southern Pointe Living Center Colbert | $3.7M | 21.6 mi |
| Fern Markwell Senior Housing Marietta | $87K | 22.0 mi |
| FEATHERSTONE ASSISTED LIVING OF DURANT LLC Durant · 30 employees | $2.8M | 22.2 mi |
| Oxford Springs Durant Durant | $3.7M | 22.3 mi |
The full calculation
| Employees reported to the SBA | 53 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.9M |
| Estimate: the two combined (geometric mean) | $6.8M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $434K |
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 | $1.3M |
| Multiple for this size and industry | 3× |
| Value range | $684K – $1.8M |
| Revenue range | $4.5M – $7.8M |
| EBITDA range | $285K – $494K |
| Industry (NAICS) | Continuing Care Retirement Communities (623311) |
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
- BankingSimmons 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 Roles are as stated there and may be out of date.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
| Simmons Bank PPP 2020 | All 789 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 | $377K | 53 |
About Scg Madill Brookside, LLC
Scg Madill Brookside, LLC is a continuing care retirement communities company in Madill, Oklahoma. Its estimated annual revenue is about $6.8M, with roughly $434K of EBITDA. It has about 53 employees. Its estimated business value is $1.3M (likely range $684K–$1.8M).
Common questions
- Who owns Scg Madill Brookside, LLC?
- The owner of Scg Madill Brookside, 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 Scg Madill Brookside, LLC make?
- SeeBITDA estimates Scg Madill Brookside, LLC's annual revenue at about $6.8M (likely between $4.5M and $7.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Scg Madill Brookside, LLC worth?
- About $1.3M, roughly 3× its estimated EBITDA of $434K, typical for a continuing care retirement communities company its size. Likely range: $684K–$1.8M.
- How many employees does Scg Madill Brookside, LLC have?
- About 53, as reported on its PPP loan.