Smith Cattle Company Inc.
How we got $1.0M
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
▲ 22% 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 |
|---|---|---|
| SMITH CATTLE COMPANY INC. this business | $8.1M | — |
| APACHE FARMERS CO-OPERATIVE Apache · 41 employees | $132.7M | 6.5 mi |
| F&G HOG & CATTLE CO Elgin · 2 employees | $7.5M | 7.4 mi |
| FUNK FARMS Marlow · 2 employees | $2.8M | 23.0 mi |
| Consolidated Grain and Barge Co. Carnegie | $123.8M | 25.1 mi |
| Cooperative Service Inc Chattanooga | $12.4M | 33.2 mi |
| Co-Op Services Inc Grandfield | $24.8M | 45.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.8M |
| Estimate: the two combined (geometric mean) | $8.1M |
| EBITDA margin (industry, adjusted for size) | 5% |
| EBITDA = revenue × margin | $363K |
Brought up to date: prices are 10% higher than in the benchmark's year and Oklahoma employment in this industry has fallen 2% since 2020, both included above.
| Estimated value = EBITDA × typical sale multiple | $1.0M |
| Multiple for this size and industry | 2.8× |
| Value range | $609K – $1.6M |
| Revenue range | $6.0M – $10.5M |
| EBITDA range | $272K – $471K |
| Industry (NAICS) | Livestock Merchant Wholesalers (424520) |
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
People & advisors
Advisors
- BankingShamrock Bank, National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Shamrock Bank, National Association PPP 2020 | All 130 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $10K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Smith Cattle Company Inc.
Smith Cattle Company Inc. is a livestock merchant wholesalers company in Elgin, Oklahoma. It is owned by Smith, Dustin and Denise. Its estimated annual revenue is about $8.1M, with roughly $363K of EBITDA. It has about 3 employees. Its estimated business value is $1.0M (likely range $609K–$1.6M).
Common questions
- Who owns Smith Cattle Company Inc.?
- Smith Cattle Company Inc. is owned by Smith, Dustin and Denise, according to public sources such as the company's website or filings.
- How much revenue does Smith Cattle Company Inc. make?
- SeeBITDA estimates Smith Cattle Company Inc.'s annual revenue at about $8.1M (likely between $6.0M and $10.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Smith Cattle Company Inc. worth?
- About $1.0M, roughly 2.8× its estimated EBITDA of $363K, typical for a livestock merchant wholesalers company its size. Likely range: $609K–$1.6M.
- How many employees does Smith Cattle Company Inc. have?
- About 3, as reported on its PPP loan.