Smokin Frog Construction LLC
How we got $952K
Based on its 1 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 28% since 2021Today'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 |
|---|---|---|
| SMOKIN FROG CONSTRUCTION LLC this business | $945K | — |
| VALLEY STONE, INC. Howe · 7 employees | $1.8M | 5.3 mi |
| MJQ ENTERPRISES, INC Shady Point · 7 employees | $2.3M | 7.2 mi |
| SOLID ROCK STONE INC Shady Point · 10 employees | $4.5M | 7.2 mi |
| FLAGSHIP STONE, LLC Poteau · 10 employees | $3.3M | 7.9 mi |
| FRAYNES EXCAVATION SERVICES LLC Cameron · 1 employees | $770K | 8.2 mi |
| WILDHORSE QUARRIES , INC Wister · 8 employees | $2.4M | 9.0 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $656K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $945K |
| EBITDA margin (industry, adjusted for size) | 34% |
| EBITDA = revenue × margin | $317K |
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 | $952K |
| Multiple for this size and industry | 3× |
| Value range | $501K – $1.3M |
| Revenue range | $621K – $1.1M |
| EBITDA range | $209K – $362K |
| Industry (NAICS) | Construction Sand and Gravel Mining (212321) |
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
- BankingCapital Plus Financial, LLCPPP / 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 Roles are as stated there and may be out of date.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
| Capital Plus Financial, LLC PPP 2021 | All 136 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/8/2021 | first | $20K | 1 |
About Smokin Frog Construction LLC
Smokin Frog Construction LLC is a construction sand and gravel mining company in Poteau, Oklahoma. Its estimated annual revenue is about $945K, with roughly $317K of EBITDA. It has about 1 employees. Its estimated business value is $952K (likely range $501K–$1.3M).
Common questions
- Who owns Smokin Frog Construction LLC?
- The owner of Smokin Frog Construction 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 Smokin Frog Construction LLC make?
- SeeBITDA estimates Smokin Frog Construction LLC's annual revenue at about $945K (likely between $621K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Smokin Frog Construction LLC worth?
- About $952K, roughly 3× its estimated EBITDA of $317K, typical for a construction sand and gravel mining company its size. Likely range: $501K–$1.3M.
- How many employees does Smokin Frog Construction LLC have?
- About 1, as reported on its PPP loan.