Workin' Cowboy Brand LLC
How we got $216K
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
▼ 13% 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 |
|---|---|---|
| WORKIN' COWBOY BRAND LLC this business | $1.4M | — |
| ELMER ENTERPRISE LLC Muskogee · 4 employees | $1.4M | 23.0 mi |
| EMLER ENTERPRISE LLC Muskogee · 4 employees | $1.4M | 23.0 mi |
| COOPER ENTERPRISE INC Muskogee · 6 employees | $2.3M | 24.9 mi |
| PLUS JEEP ELER LAMODE BOUTIQUE Broken Arrow · 3 employees | $1.2M | 46.5 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.4M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $108K |
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 | $216K |
| Multiple for this size and industry | 2× |
| Value range | $114K – $296K |
| Revenue range | $927K – $1.6M |
| EBITDA range | $71K – $123K |
| Industry (NAICS) | Retail Trade (452210) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020, PPP 2021 | All 7,048 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $20K | 5 |
| 3/5/2021 | second | $20K | 3 |
About Workin' Cowboy Brand LLC
Workin' Cowboy Brand LLC is a retail trade company in Tahlequah, Oklahoma. Its estimated annual revenue is about $1.4M, with roughly $108K of EBITDA. It has about 5 employees. Its estimated business value is $216K (likely range $114K–$296K).
Common questions
- Who owns Workin' Cowboy Brand LLC?
- The owner of Workin' Cowboy Brand 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 Workin' Cowboy Brand LLC make?
- SeeBITDA estimates Workin' Cowboy Brand LLC's annual revenue at about $1.4M (likely between $927K and $1.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Workin' Cowboy Brand LLC worth?
- About $216K, roughly 2× its estimated EBITDA of $108K, typical for a retail trade company its size. Likely range: $114K–$296K.
- How many employees does Workin' Cowboy Brand LLC have?
- About 5, as reported on its PPP loan.