Still Waters Farm LLC
How we got $312K
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
▲ 25% 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 |
|---|---|---|
| STILL WATERS FARM LLC this business | $731K | — |
| BRENT HARNESS Ardmore · 1 employees | $547K | 3.8 mi |
| SPARKS RANCH Ardmore · 2 employees | $1.6M | 5.3 mi |
| SPEAKE RANCH LLC Ardmore · 3 employees | $2.4M | 6.3 mi |
| BICE LLC Ardmore · 8 employees | $2.2M | 6.6 mi |
| DOUBLE C CONSULTING Ardmore · 3 employees | $2.0M | 6.6 mi |
| MOUNTAIN RANGE CATTLE COMPANY LLC Ardmore · 2 employees | $1.3M | 9.0 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $541K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $760K |
| Estimate: the two combined (geometric mean) | $731K |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $125K |
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 | $312K |
| Multiple for this size and industry | 2.5× |
| Value range | $164K – $427K |
| Revenue range | $481K – $834K |
| EBITDA range | $82K – $142K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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 and Trust Company of ArdmorePPP / 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 Roles are as stated there and may be out of date.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 and Trust Company of Ardmore PPP 2021 | All 457 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/25/2021 | first | $11K | 1 |
About Still Waters Farm LLC
Still Waters Farm LLC is an agriculture, forestry, fishing company in Ardmore, Oklahoma. Its estimated annual revenue is about $731K, with roughly $125K of EBITDA. It has about 1 employees. Its estimated business value is $312K (likely range $164K–$427K).
Common questions
- Who owns Still Waters Farm LLC?
- The owner of Still Waters Farm 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 Still Waters Farm LLC make?
- SeeBITDA estimates Still Waters Farm LLC's annual revenue at about $731K (likely between $481K and $834K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Still Waters Farm LLC worth?
- About $312K, roughly 2.5× its estimated EBITDA of $125K, typical for a agriculture, forestry, fishing company its size. Likely range: $164K–$427K.
- How many employees does Still Waters Farm LLC have?
- About 1, as reported on its PPP loan.