Willow Creek Health Care, LLC
How we got $2.6M
Based on its 94 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 16 years (since 2010)
From public records and the company's website, not a statement that it's for sale.
What they do
Willow Creek Health Care is a private long-term care, skilled nursing and rehabilitation facility in Guthrie, Oklahoma, licensed by the State of Oklahoma and certified by Medicaid and Medicare. It serves residents needing long-term care and families seeking that care.
From the company's website. Industry: Nursing Care Facilities (Skilled Nursing Facilities).
Estimated value over time
▲ 2% 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 |
|---|---|---|
| WILLOW CREEK HEALTH CARE, LLC this business | $12.2M | — |
| GOLDEN AGE NURSING HOME OF GUTHRIE, LLC Guthrie · 140 employees | $19.5M | 1.8 mi |
| DIAKONOS GROUP, LLC Edmond · 500 employees | $69.3M | 15.8 mi |
| LEP HOLDINGS LLC Edmond · 480 employees | $64.7M | 15.8 mi |
| FEDOR MEDICAL MANAGEMENT SERVICES LLC Oklahoma City · 1 employees | $247K | 20.8 mi |
| MARQUIS HURST APRN-CNP PLLC Oklahoma City · 2 employees | $592K | 21.6 mi |
| TUSCANY SNF OPCO, LLC Oklahoma City · 143 employees | $11.5M | 21.9 mi |
The full calculation
| Employees reported to the SBA | 94 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $10.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $11.4M |
| Estimate: the two combined (geometric mean) | $12.2M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $683K |
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 | $2.6M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.4M – $3.6M |
| Revenue range | $8.1M – $14.0M |
| EBITDA range | $450K – $779K |
| Industry (NAICS) | Nursing Care Facilities (Skilled Nursing Facilities) (623110) |
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, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
“As an Oklahoma family-owned and operated company, our roots run deep in our community with a proud legacy of exceptional care and customer satisfaction for six decades and across three generations.”
Advisors
- BankingInterBankPPP / 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
| InterBank PPP 2020 | All 585 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/4/2020 | first | $613K | 94 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Willow Creek Health Care, LLC
Willow Creek Health Care, LLC is a family-owned nursing care facilities (skilled nursing facilities) company in Guthrie, Oklahoma, in business since 2010. Its estimated annual revenue is about $12.2M, with roughly $683K of EBITDA. It has about 94 employees. Its estimated business value is $2.6M (likely range $1.4M–$3.6M).
Common questions
- Who owns Willow Creek Health Care, LLC?
- The owner of Willow Creek Health Care, 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 Willow Creek Health Care, LLC make?
- SeeBITDA estimates Willow Creek Health Care, LLC's annual revenue at about $12.2M (likely between $8.1M and $14.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Willow Creek Health Care, LLC worth?
- About $2.6M, roughly 3.8× its estimated EBITDA of $683K, typical for a nursing care facilities (skilled nursing facilities) company its size. Likely range: $1.4M–$3.6M.
- How many employees does Willow Creek Health Care, LLC have?
- About 94, as reported on its PPP loan.
- When was Willow Creek Health Care, LLC founded?
- Willow Creek Health Care, LLC has been in business since 2010.