Wc Cattle LLC
How we got $304K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 43% 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 |
|---|---|---|
| WC CATTLE LLC this business | $630K | — |
| HNH Basset Hounds and Bloodhounds Tahlequah | $753K | 6.6 mi |
| Burgess bording stable Tahlequah | $753K | 11.2 mi |
| Wag N Roll Dog Walking Tahlequah | $753K | 12.4 mi |
| Rae's Place Tahlequah | $753K | 13.0 mi |
| The Porch Poodle Dog Spa Colcord | $753K | 13.2 mi |
| Classy Critters Grooming Locust Grove | $753K | 14.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $695K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $439K |
| Estimate: the two combined (geometric mean) | $630K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $145K |
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 | $304K |
| Multiple for this size and industry | 2.1× |
| Value range | $160K – $417K |
| Revenue range | $414K – $718K |
| EBITDA range | $95K – $165K |
| Industry (NAICS) | All Other Personal Services (812990) |
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. 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
- BankingWelch State Bank of Welch, Okla.PPP / 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 Roles are as stated there and may be out of date.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
| 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 |
|---|---|---|---|
| 4/28/2020 | first | $15K | 5 |
About Wc Cattle LLC
Wc Cattle LLC is an all other personal services company in Rose, Oklahoma. Its estimated annual revenue is about $630K, with roughly $145K of EBITDA. It has about 5 employees. Its estimated business value is $304K (likely range $160K–$417K).
Common questions
- Who owns Wc Cattle LLC?
- The owner of Wc Cattle 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 Wc Cattle LLC make?
- SeeBITDA estimates Wc Cattle LLC's annual revenue at about $630K (likely between $414K and $718K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wc Cattle LLC worth?
- About $304K, roughly 2.1× its estimated EBITDA of $145K, typical for a all other personal services company its size. Likely range: $160K–$417K.
- How many employees does Wc Cattle LLC have?
- About 5, as reported on its PPP loan.