Sherrill Livestock Inc.
How we got $7.3M
Based on its 48 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 |
|---|---|---|
| SHERRILL LIVESTOCK INC. this business | $13.1M | — |
| FREDRICK SANDMANN Mcalester · 1 employees | $509K | 2.4 mi |
| EDDIE MUNHOLLAND Krebs · 1 employees | $407K | 4.1 mi |
| WEEKS BROS CATTLE CO LLC Indianola · 2 employees | $1.4M | 15.4 mi |
| WEEKS BROTHERS CATTLE CO LLC Indianola · 2 employees | $1.4M | 15.4 mi |
| NORTON CATTLE CO, LLC Blanco · 1 employees | $615K | 15.5 mi |
| D&L CATTLE I, LLC Stuart · 4 employees | $1.8M | 16.4 mi |
The full calculation
| Employees reported to the SBA | 48 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $18.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $7.2M |
| Estimate: the two combined (geometric mean) | $13.1M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $1.6M |
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 | $7.3M |
| Multiple for this size and industry | 4.5× |
| Value range | $3.8M – $10.0M |
| Revenue range | $8.6M – $14.9M |
| EBITDA range | $1.1M – $1.9M |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112112) |
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: 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
People & advisors
Advisors
- BankingFirst National Bank & Trust Company of McAlesterPPP / 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 Roles are as stated there and may be out of date.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 & Trust Company of McAlester PPP 2020 | All 248 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $154K | 48 |
About Sherrill Livestock Inc.
Sherrill Livestock Inc. is an agriculture, forestry, fishing company in Mcalester, Oklahoma. Its estimated annual revenue is about $13.1M, with roughly $1.6M of EBITDA. It has about 48 employees. Its estimated business value is $7.3M (likely range $3.8M–$10.0M).
Common questions
- Who owns Sherrill Livestock Inc.?
- The owner of Sherrill Livestock Inc. 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 Sherrill Livestock Inc. make?
- SeeBITDA estimates Sherrill Livestock Inc.'s annual revenue at about $13.1M (likely between $8.6M and $14.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sherrill Livestock Inc. worth?
- About $7.3M, roughly 4.5× its estimated EBITDA of $1.6M, typical for a agriculture, forestry, fishing company its size. Likely range: $3.8M–$10.0M.
- How many employees does Sherrill Livestock Inc. have?
- About 48, as reported on its PPP loan.