Sunshine Dairy, LLC
How we got $2.3M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 31% 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 |
|---|---|---|
| SUNSHINE DAIRY, LLC this business | $4.4M | — |
| VAN DER LAAN DAIRY Frederick · 56 employees | $22.8M | 0.0 mi |
| PERRY SPRAGGINS FARM, INC Frederick · 2 employees | $943K | 7.3 mi |
| LANDES FARMS LLC Tipton · 1 employees | $985K | 7.9 mi |
| VARNER FARMS INC Frederick · 1 employees | $521K | 8.1 mi |
| C7 CATTLE CO. LLC Frederick · 6 employees | $1.9M | 8.1 mi |
| K & T FARM AND RANCH, INC. Frederick · 4 employees | $2.3M | 8.1 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.7M |
| Estimate: the two combined (geometric mean) | $4.4M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $618K |
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 | $2.3M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.2M – $3.2M |
| Revenue range | $2.9M – $5.0M |
| EBITDA range | $406K – $705K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112120) |
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
- BankingFrazer 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 Roles are as stated there and may be out of date.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
| Frazer Bank PPP 2020 | All 177 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $73K | 10 |
About Sunshine Dairy, LLC
Sunshine Dairy, LLC is an agriculture, forestry, fishing company in Frederick, Oklahoma. Its estimated annual revenue is about $4.4M, with roughly $618K of EBITDA. It has about 10 employees. Its estimated business value is $2.3M (likely range $1.2M–$3.2M).
Common questions
- Who owns Sunshine Dairy, LLC?
- The owner of Sunshine Dairy, 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 Sunshine Dairy, LLC make?
- SeeBITDA estimates Sunshine Dairy, LLC's annual revenue at about $4.4M (likely between $2.9M and $5.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sunshine Dairy, LLC worth?
- About $2.3M, roughly 3.8× its estimated EBITDA of $618K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.2M–$3.2M.
- How many employees does Sunshine Dairy, LLC have?
- About 10, as reported on its PPP loan.