Davison and Sons Cattle Company
How we got $2.0M
Based on its 9 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 |
|---|---|---|
| DAVISON AND SONS CATTLE COMPANY this business | $3.7M | — |
| LUTHI LAND & CATTLE LLC Gage · 1 employees | $993K | 13.5 mi |
| WILLIAMS RIVERBEND FARMS LLC Arnett · 2 employees | $1.1M | 13.6 mi |
| CROSS SIX CATTLE COMPANY, INC. Gage · 2 employees | $1.3M | 14.0 mi |
| SHARON BRADSHAW AND CHIP SCHULTZ, GENERAL PARTNERSHIP Shattuck · 3 employees | $1.9M | 15.8 mi |
| CORY JONES Shattuck · 2 employees | $1.4M | 18.9 mi |
| SWITZER FAMILY CORPORATION Leedey · 3 employees | $1.2M | 19.0 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.0M |
| Estimate: the two combined (geometric mean) | $3.7M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $527K |
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 | $2.0M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.1M – $2.7M |
| Revenue range | $2.5M – $4.3M |
| EBITDA range | $347K – $601K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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
- BankingThe Stockgrowers State Bank of Ashland, KansasPPP / 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 Roles are as stated there and may be out of date.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
| The Stockgrowers State Bank of Ashland, Kansas PPP 2020 | All 4 borrowers → |
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 | $55K | 9 |
About Davison and Sons Cattle Company
Davison and Sons Cattle Company is an agriculture, forestry, fishing company in Arnett, Oklahoma. Its estimated annual revenue is about $3.7M, with roughly $527K of EBITDA. It has about 9 employees. Its estimated business value is $2.0M (likely range $1.1M–$2.7M).
Common questions
- Who owns Davison and Sons Cattle Company?
- The owner of Davison and Sons Cattle Company 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 Davison and Sons Cattle Company make?
- SeeBITDA estimates Davison and Sons Cattle Company's annual revenue at about $3.7M (likely between $2.5M and $4.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Davison and Sons Cattle Company worth?
- About $2.0M, roughly 3.8× its estimated EBITDA of $527K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.1M–$2.7M.
- How many employees does Davison and Sons Cattle Company have?
- About 9, as reported on its PPP loan.