Xcel Feedyard, LLC
How we got $4.9M
Based on its 16 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.
Employees over time
▼ 6% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 16 | $4.0M |
| 2020 | Form 5500 | 5 | $1.3M |
| 2021 | Form 5500 | 6 | $1.5M |
| 2022 | Form 5500 | 6 | $1.5M |
| 2023 | Form 5500 | 7 | $1.8M |
| 2024 | Form 5500 | 9 | $2.3M |
| 2025 | Form 5500 | 15 | $3.8M |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| XCEL FEEDYARD, LLC this business | $8.7M | — |
| FLYING MOUNTAIN RANCH, LLC Watonga · 4 employees | $2.3M | 3.6 mi |
| STRACK WHEAT AND CATTLE COMPANY Watonga · 1 employees | $778K | 3.8 mi |
| MANKE FARMS LLC Watonga · 1 employees | $544K | 4.2 mi |
| DARLA MANKE LLC Watonga · 1 employees | $992K | 4.3 mi |
| HANSEN FARMS Hitchcock · 3 employees | $1.9M | 7.8 mi |
| SCHEFFLER CATTLE COMPANY LLC Hitchcock · 4 employees | $3.1M | 8.4 mi |
The full calculation
| Employees reported to the SBA | 16 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $9.3M |
| Estimate: the two combined (geometric mean) | $8.7M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $1.1M |
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 | $4.9M |
| Multiple for this size and industry | 4.5× |
| Value range | $2.6M – $6.7M |
| Revenue range | $5.8M – $10.0M |
| EBITDA range | $713K – $1.2M |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112112) |
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
Leadership
- TKTina KlineSigned for the company · 2022 retirement-plan filing (Form 5500)
Advisors
- BankingCowboy 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
| Cowboy Bank PPP 2020 | All 286 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/3/2020 | first | $180K | 16 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Xcel Feedyard, LLC
Xcel Feedyard, LLC is an agriculture, forestry, fishing company in Watonga, Oklahoma. Its estimated annual revenue is about $8.7M, with roughly $1.1M of EBITDA. It has about 15 employees. Its estimated business value is $4.9M (likely range $2.6M–$6.7M).
Common questions
- Who owns Xcel Feedyard, LLC?
- The owner of Xcel Feedyard, 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 Feedyard, LLC make?
- SeeBITDA estimates Xcel Feedyard, LLC's annual revenue at about $8.7M (likely between $5.8M and $10.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Xcel Feedyard, LLC worth?
- About $4.9M, roughly 4.5× its estimated EBITDA of $1.1M, typical for a agriculture, forestry, fishing company its size. Likely range: $2.6M–$6.7M.
- How many employees does Xcel Feedyard, LLC have?
- About 15, from its 2025 retirement-plan filing.