Southern Hills Rehab Center LLC
How we got $2.8M
Based on its 96 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 |
|---|---|---|
| SOUTHERN HILLS REHAB CENTER LLC this business | $13.3M | — |
| STRONG RIVER MANAGEMENT LLC Tulsa · 75 employees | $8.6M | 2.0 mi |
| GARY W BREIPOHL MD PC Tulsa · 1 employees | $318K | 2.0 mi |
| NATIONAL COMMUNITY DEVELOPMENT CORPORATION OF OKLAHOMA, INC. Tulsa · 118 employees | $14.7M | 2.2 mi |
| CURA-HPC, LLC Tulsa · 40 employees | $6.8M | 2.2 mi |
| COLONIAL MANOR MANAGEMENT CO LLC Tulsa · 90 employees | $10.5M | 2.3 mi |
| WILDWOOD MANAGEMENT CO. LLC Tulsa · 63 employees | $7.2M | 2.6 mi |
The full calculation
| Employees reported to the SBA | 96 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.4M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $13.2M |
| Estimate: the two combined (geometric mean) | $13.3M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $744K |
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 | $2.8M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.5M – $3.9M |
| Revenue range | $8.8M – $15.2M |
| EBITDA range | $489K – $848K |
| Industry (NAICS) | Nursing Care Facilities (Skilled Nursing Facilities) (623110) |
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
- BankingColony Bank, Timberline 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 Roles are as stated there and may be out of date.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
| Colony Bank PPP 2020 | All 7 borrowers → |
| Timberline Bank PPP 2021 | All 3 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $711K | 96 |
| 1/23/2021 | second | $676K | 83 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Southern Hills Rehab Center LLC
Southern Hills Rehab Center LLC is a nursing care facilities (skilled nursing facilities) company in Tulsa, Oklahoma. It is owned by FURSTENBERG, DAVID. Its estimated annual revenue is about $13.3M, with roughly $744K of EBITDA. It has about 96 employees. Its estimated business value is $2.8M (likely range $1.5M–$3.9M).
Common questions
- Who owns Southern Hills Rehab Center LLC?
- Southern Hills Rehab Center LLC is owned by FURSTENBERG, DAVID, according to public sources such as the company's website or filings.
- How much revenue does Southern Hills Rehab Center LLC make?
- SeeBITDA estimates Southern Hills Rehab Center LLC's annual revenue at about $13.3M (likely between $8.8M and $15.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Southern Hills Rehab Center LLC worth?
- About $2.8M, roughly 3.8× its estimated EBITDA of $744K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $1.5M–$3.9M.
- How many employees does Southern Hills Rehab Center LLC have?
- About 96, as reported on its PPP loan.