Sullins Ranch LLC
How we got $598K
Based on its 2 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 |
|---|---|---|
| SULLINS RANCH LLC this business | $1.4M | — |
| RADFORD BROTHERS OIL COMPANY Konawa · 2 employees | $850K | 8.7 mi |
| NICHOLAS JONES Wewoka · 1 employees | $640K | 12.9 mi |
| BUTNER LAND & CATTLE LLC Wewoka · 1 employees | $640K | 13.0 mi |
| HENSON FARMS LLC Wewoka · 1 employees | $428K | 13.1 mi |
| PAIGE SHEFFIELD LAND & CATTLE LLC Wewoka · 1 employees | $640K | 13.1 mi |
| HILLARY HENDERSON PITTS TRUST - NEWMAN RANCHES /HILLARY J PI Wewoka · 3 employees | $1.3M | 13.2 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $239K |
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 | $598K |
| Multiple for this size and industry | 2.5× |
| Value range | $315K – $819K |
| Revenue range | $923K – $1.6M |
| EBITDA range | $157K – $273K |
| 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
History & advisors
Advisors
- BankingSecurity State Bank of OklahomaPPP / 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 Roles are as stated there and may be out of date.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
| Security State Bank of Oklahoma PPP 2021 | All 154 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2021 | first | $21K | 2 |
About Sullins Ranch LLC
Sullins Ranch LLC is an agriculture, forestry, fishing company in Maud, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $239K of EBITDA. It has about 2 employees. Its estimated business value is $598K (likely range $315K–$819K).
Common questions
- Who owns Sullins Ranch LLC?
- The owner of Sullins Ranch 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 Sullins Ranch LLC make?
- SeeBITDA estimates Sullins Ranch LLC's annual revenue at about $1.4M (likely between $923K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sullins Ranch LLC worth?
- About $598K, roughly 2.5× its estimated EBITDA of $239K, typical for a agriculture, forestry, fishing company its size. Likely range: $315K–$819K.
- How many employees does Sullins Ranch LLC have?
- About 2, as reported on its PPP loan.