E3 Farm and Cattle Company LLC
How we got $513K
Based on its 2 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 25% since 2021Today'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 |
|---|---|---|
| E3 FARM AND CATTLE COMPANY LLC this business | $1.2M | — |
| M D FARMS Atoka · 1 employees | $640K | 5.5 mi |
| EAVES FIVE FARMS LLC Atoka · 2 employees | $1.4M | 7.1 mi |
| 3 MILLER CATTLE LLC Atoka · 1 employees | $567K | 7.4 mi |
| HOGAN FARMS, INC Atoka · 1 employees | $444K | 10.7 mi |
| RICKY BAGBY Caney · 1 employees | $992K | 10.9 mi |
| EARL GLOVER Atoka · 1 employees | $993K | 13.1 mi |
The full calculation
| Employees reported to the SBA | 2 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.0M |
| Estimate: the two combined (geometric mean) | $1.2M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $205K |
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 | $513K |
| Multiple for this size and industry | 2.5× |
| Value range | $270K – $702K |
| Revenue range | $791K – $1.4M |
| EBITDA range | $135K – $234K |
| 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
People & advisors
Advisors
- BankingAmeriState 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 Roles are as stated there and may be out of date.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
| AmeriState Bank PPP 2021 | All 141 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/20/2021 | first | $15K | 2 |
About E3 Farm and Cattle Company LLC
E3 Farm and Cattle Company LLC is an agriculture, forestry, fishing company in Atoka, Oklahoma. Its estimated annual revenue is about $1.2M, with roughly $205K of EBITDA. It has about 2 employees. Its estimated business value is $513K (likely range $270K–$702K).
Common questions
- Who owns E3 Farm and Cattle Company LLC?
- The owner of E3 Farm 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 E3 Farm and Cattle Company LLC make?
- SeeBITDA estimates E3 Farm and Cattle Company LLC's annual revenue at about $1.2M (likely between $791K and $1.4M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is E3 Farm and Cattle Company LLC worth?
- About $513K, roughly 2.5× its estimated EBITDA of $205K, typical for a agriculture, forestry, fishing company its size. Likely range: $270K–$702K.
- How many employees does E3 Farm and Cattle Company LLC have?
- About 2, as reported on its PPP loan.