Wick's Dairy Inc.
How we got $2.1M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| WICK'S DAIRY INC. this business | $3.9M | — |
| CROZIER FAMILY LIVING TRUST Stilwell · 1 employees | $432K | 7.5 mi |
| YELL BROTHER'S FARM, INC. Stilwell · 2 employees | $766K | 9.4 mi |
| 3-D CATTLE COMPANY INC Westville · 1 employees | $826K | 9.5 mi |
| GROOMS FARMS INC. Westville · 3 employees | $2.4M | 10.2 mi |
| PRESTON LEE CATTLE COMPANY Westville · 1 employees | $992K | 11.0 mi |
| ERB INC Westville · 1 employees | $674K | 11.2 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) | $3.0M |
| Estimate: the two combined (geometric mean) | $3.9M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $553K |
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 | $2.1M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.1M – $2.9M |
| Revenue range | $2.6M – $4.5M |
| EBITDA range | $363K – $630K |
| 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
History & advisors
Advisors
- BankingCarson Community 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 Roles are as stated there and may be out of date.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
| Carson Community Bank PPP 2020 | All 116 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 | $58K | 10 |
About Wick's Dairy Inc.
Wick's Dairy Inc. is an agriculture, forestry, fishing company in Stilwell, Oklahoma. Its estimated annual revenue is about $3.9M, with roughly $553K of EBITDA. It has about 10 employees. Its estimated business value is $2.1M (likely range $1.1M–$2.9M).
Common questions
- Who owns Wick's Dairy Inc.?
- The owner of Wick's Dairy Inc. 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 Wick's Dairy Inc. make?
- SeeBITDA estimates Wick's Dairy Inc.'s annual revenue at about $3.9M (likely between $2.6M and $4.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Wick's Dairy Inc. worth?
- About $2.1M, roughly 3.8× its estimated EBITDA of $553K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.1M–$2.9M.
- How many employees does Wick's Dairy Inc. have?
- About 10, as reported on its PPP loan.