G & H Decoy Inc.
How we got $583K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 33% 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 |
|---|---|---|
| G & H DECOY INC. this business | $1.3M | — |
| POLYVISION CORPORATION Okmulgee | $24.0M | 15.5 mi |
| CALVARY INDUSTRIES INC Checotah · 7 employees | $2.4M | 19.9 mi |
| HILL COUNTRY CONSULTING LLC Checotah · 1 employees | $527K | 22.2 mi |
| GREEN OKLAHOMA MEDICAL INNOVATIONS LLC Muskogee · 11 employees | $5.5M | 33.4 mi |
| D SIGNS & WONDERS LLC Paden · 15 employees | $2.7M | 35.5 mi |
| HTW ENTERPRISES, INC Mcalester · 4 employees | $978K | 36.4 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $790K |
| Estimate: the two combined (geometric mean) | $1.3M |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $224K |
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 | $583K |
| Multiple for this size and industry | 2.6× |
| Value range | $307K – $798K |
| Revenue range | $880K – $1.5M |
| EBITDA range | $148K – $256K |
| Industry (NAICS) | All Other Miscellaneous Manufacturing (339999) |
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: US Economic Census 2022, OK. 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
- BankingPatrons Bank National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Patrons Bank National Association PPP 2020 | All 131 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $19K | 6 |
About G & H Decoy Inc.
G & H Decoy Inc. is an all other miscellaneous manufacturing company in Henryetta, Oklahoma. Its estimated annual revenue is about $1.3M, with roughly $224K of EBITDA. It has about 6 employees. Its estimated business value is $583K (likely range $307K–$798K).
Common questions
- Who owns G & H Decoy Inc.?
- The owner of G & H Decoy Inc. 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 G & H Decoy Inc. make?
- SeeBITDA estimates G & H Decoy Inc.'s annual revenue at about $1.3M (likely between $880K and $1.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is G & H Decoy Inc. worth?
- About $583K, roughly 2.6× its estimated EBITDA of $224K, typical for a all other miscellaneous manufacturing company its size. Likely range: $307K–$798K.
- How many employees does G & H Decoy Inc. have?
- About 6, as reported on its PPP loan.