Xcel Farms LLC
How we got $1.0M
Based on its 8 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
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 |
|---|---|---|
| XCEL FARMS LLC this business | $2.3M | — |
| HERRON CATTLE COMPANY Saint Louis · 1 employees | $619K | 4.5 mi |
| ANDREWS HONEY BEES LLC Byars · 1 employees | $546K | 8.0 mi |
| PRO MANAGEMENT INC Byars · 11 employees | $3.9M | 11.9 mi |
| DAVID JAMES Wayne · 2 employees | $1.8M | 21.2 mi |
| WINNING COLORS LLC Mcloud · 1 employees | $992K | 23.6 mi |
| CASTLE RANCH, INC. Wayne · 3 employees | $1.2M | 25.1 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.2M |
| Estimate: the two combined (geometric mean) | $2.3M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $348K |
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 | $1.0M |
| Multiple for this size and industry | 3× |
| Value range | $550K – $1.4M |
| Revenue range | $1.5M – $2.6M |
| EBITDA range | $229K – $397K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112920) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingKaw Valley State Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Kaw Valley State Bank and Trust Company PPP 2020 | View → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $23K | 8 |
About Xcel Farms LLC
Xcel Farms LLC is an agriculture, forestry, fishing company in Asher, Oklahoma. Its estimated annual revenue is about $2.3M, with roughly $348K of EBITDA. It has about 8 employees. Its estimated business value is $1.0M (likely range $550K–$1.4M).
Common questions
- Who owns Xcel Farms LLC?
- The owner of Xcel Farms 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 Xcel Farms LLC make?
- SeeBITDA estimates Xcel Farms LLC's annual revenue at about $2.3M (likely between $1.5M and $2.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Xcel Farms LLC worth?
- About $1.0M, roughly 3× its estimated EBITDA of $348K, typical for a agriculture, forestry, fishing company its size. Likely range: $550K–$1.4M.
- How many employees does Xcel Farms LLC have?
- About 8, as reported on its PPP loan.