Dufur Land and Cattle Company, LLC
How we got $3.0M
Based on its 10 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 |
|---|---|---|
| DUFUR LAND AND CATTLE COMPANY, LLC this business | $5.6M | — |
| M&M FARM, INC Allen · 8 employees | $4.3M | 46.5 mi |
| RIVER OAKS FARMS , INC Sulphur · 20 employees | $5.6M | 49.4 mi |
| LG LEGACY PROJECT Hartshorne · 3 employees | $1.7M | 54.0 mi |
| LANCE GRAVES QUARTER HORSES AND PAINTS LLC Hartshorne · 1 employees | $676K | 58.5 mi |
| PRO MANAGEMENT INC Byars · 11 employees | $3.9M | 66.1 mi |
| ANDREWS HONEY BEES LLC Byars · 1 employees | $546K | 67.7 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $6.2M |
| Estimate: the two combined (geometric mean) | $5.6M |
| EBITDA margin (industry, adjusted for size) | 14% |
| EBITDA = revenue × margin | $796K |
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 | $3.0M |
| Multiple for this size and industry | 3.8× |
| Value range | $1.6M – $4.1M |
| Revenue range | $3.7M – $6.4M |
| EBITDA range | $523K – $907K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112920) |
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 First National Bank and Trust Company of Broken ArrowPPP / 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 Roles are as stated there and may be out of date.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 First National Bank and Trust Company of Broken Arrow PPP 2020, PPP 2021 | All 149 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/8/2020 | first | $120K | 10 |
| 2/7/2021 | second | $120K | 7 |
About Dufur Land and Cattle Company, LLC
Dufur Land and Cattle Company, LLC is an agriculture, forestry, fishing company in Caddo, Oklahoma. Its estimated annual revenue is about $5.6M, with roughly $796K of EBITDA. It has about 10 employees. Its estimated business value is $3.0M (likely range $1.6M–$4.1M).
Common questions
- Who owns Dufur Land and Cattle Company, LLC?
- The owner of Dufur Land and Cattle Company, 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 Dufur Land and Cattle Company, LLC make?
- SeeBITDA estimates Dufur Land and Cattle Company, LLC's annual revenue at about $5.6M (likely between $3.7M and $6.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Dufur Land and Cattle Company, LLC worth?
- About $3.0M, roughly 3.8× its estimated EBITDA of $796K, typical for a agriculture, forestry, fishing company its size. Likely range: $1.6M–$4.1M.
- How many employees does Dufur Land and Cattle Company, LLC have?
- About 10, as reported on its PPP loan.