Shawnee Development, LLC DBA Golden Mesa Casino
How we got $41.9M
Based on its 157 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 40% since 2023 (retirement plan filings)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▼ 3% 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.
Employees over time
▼ 21% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 157 | $41.3M |
| 2022 | Form 5500 | 134 | $35.2M |
| 2023 | Form 5500 | 206 | $54.2M |
| 2024 | Form 5500 | 124 | $32.6M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| SHAWNEE DEVELOPMENT, LLC DBA GOLDEN MESA CASINO this business | $52.1M | — |
| Draper Farms Event Center, Museum, and Rentals Guymon | $1.4M | 2.8 mi |
| The Building Guymon | $1.4M | 3.2 mi |
| The Machine Shop Guymon | $793K | 3.2 mi |
| Guymon Boxing Club Guymon | $793K | 3.3 mi |
| 580 MMA and Fitness Guymon | $793K | 3.3 mi |
| Goreti's Party Venue Guymon | $1.4M | 3.4 mi |
The full calculation
| Employees reported to the SBA | 157 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $48.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $42.7M |
| Estimate: the two combined (geometric mean) | $52.1M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $7.1M |
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 | $41.9M |
| Multiple for this size and industry | 5.9× |
| Value range | $22.0M – $57.3M |
| Revenue range | $34.3M – $59.4M |
| EBITDA range | $4.7M – $8.1M |
| Industry (NAICS) | Casinos (except Casino Hotels) (713210) |
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
People & advisors
Advisors
- AccountingThe American Auditors Group, LLCAudits its 401(k) plan (2024 filing)
- BankingGrand Savings 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
| Grand Savings Bank PPP 2020, PPP 2021 | All 196 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 | $966K | 157 |
| 4/28/2021 | second | $1.1M | 156 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Shawnee Development, LLC DBA Golden Mesa Casino
Shawnee Development, LLC DBA Golden Mesa Casino is a casinos (except casino hotels) company in Guymon, Oklahoma. Its estimated annual revenue is about $52.1M, with roughly $7.1M of EBITDA. It has about 124 employees. Its estimated business value is $41.9M (likely range $22.0M–$57.3M).
Common questions
- Who owns Shawnee Development, LLC DBA Golden Mesa Casino?
- The owner of Shawnee Development, LLC DBA Golden Mesa Casino 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 Shawnee Development, LLC DBA Golden Mesa Casino make?
- SeeBITDA estimates Shawnee Development, LLC DBA Golden Mesa Casino's annual revenue at about $52.1M (likely between $34.3M and $59.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shawnee Development, LLC DBA Golden Mesa Casino worth?
- About $41.9M, roughly 5.9× its estimated EBITDA of $7.1M, typical for a casinos (except casino hotels) company its size. Likely range: $22.0M–$57.3M.
- How many employees does Shawnee Development, LLC DBA Golden Mesa Casino have?
- About 124, from its 2024 retirement-plan filing.