Swan Brothers Dairy Inc
How we got $1.9M
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Some signs of a sale
- In business 103 years (since 1923)
From public records and the company's website, not a statement that it's for sale.
What they do
Swan Bros. Dairy is a family owned and operated fourth generation dairy farm in northeast Oklahoma that sells premium handcrafted cheeses and fresh milk at its farm store in Claremore, Oklahoma, and welcomes visitors to tour its dairy and cattle.
From the company's website. Industry: Agriculture, Forestry, Fishing.
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 |
|---|---|---|
| SWAN BROTHERS DAIRY INC this business | $3.3M | — |
| RISING STAR FARMS, LLC Claremore · 1 employees | $1.0M | 0.7 mi |
| OLSON RANCH, LLC Claremore · 2 employees | $993K | 4.0 mi |
| A BAR RANCH, LLC Claremore · 7 employees | $3.1M | 5.1 mi |
| MCFARLIN RANCH LLC Inola · 3 employees | $1.8M | 7.3 mi |
| 47 RANCH LLC Claremore · 3 employees | $2.2M | 7.8 mi |
| LINIHAN RANCH LLC Oologah · 3 employees | $1.7M | 10.8 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.0M |
| Estimate: the two combined (geometric mean) | $3.3M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $508K |
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 | $1.9M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.0M – $2.6M |
| Revenue range | $2.2M – $3.8M |
| EBITDA range | $334K – $580K |
| 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
“Swan Bros. Dairy began in 1923 by Ruby and Harley Swan, Sr. with just one cow.”
Advisors
- BankingWelch State Bank of Welch, Okla., Northeast 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
| Northeast Bank 7(a) 2026 | All 77 borrowers → |
| Welch State Bank of Welch, Okla. PPP 2020 | All 108 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $55K | 7 |
Public records
| Apr 2026 | 7(a) | $350K |
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Swan Brothers Dairy Inc
Swan Brothers Dairy Inc is a family-owned agriculture, forestry, fishing company in Claremore, Oklahoma, in business since 1923. It is owned by Diane Williamson. Its estimated annual revenue is about $3.3M, with roughly $508K of EBITDA. It has about 7 employees. Its estimated business value is $1.9M (likely range $1.0M–$2.6M).
Common questions
- Who owns Swan Brothers Dairy Inc?
- Swan Brothers Dairy Inc is owned by Diane Williamson, according to public sources such as the company's website or filings.
- How much revenue does Swan Brothers Dairy Inc make?
- SeeBITDA estimates Swan Brothers Dairy Inc's annual revenue at about $3.3M (likely between $2.2M and $3.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Swan Brothers Dairy Inc worth?
- About $1.9M, roughly 3.8× its estimated EBITDA of $508K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.0M–$2.6M.
- How many employees does Swan Brothers Dairy Inc have?
- About 7, as reported on its PPP loan.
- When was Swan Brothers Dairy Inc founded?
- Swan Brothers Dairy Inc has been in business since 1923.