H5 Feed LLC
How we got $467K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 15 years (since 2011)
From public records and the company's website, not a statement that it's for sale.
Estimated value over time
▲ 35% 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 |
|---|---|---|
| H5 FEED LLC this business | $2.0M | — |
| RED BARN AG & HOME INC. Westville · 20 employees | $12.4M | 2.7 mi |
| FEEDERS SUPPLY Stilwell · 4 employees | $3.3M | 12.3 mi |
| OKLAHOMA FEED AND FARM SUPPLY Kansas · 2 employees | $1.7M | 17.4 mi |
| SPRING HOLLOW FEED & SUPPLY LLC Tahlequah · 15 employees | $6.3M | 18.2 mi |
| GREEN COUNTRY GARDENS INC. Tahlequah · 1 employees | $662K | 23.2 mi |
| HOLLAND FEED LLC Jay · 3 employees | $1.8M | 31.0 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $2.0M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $234K |
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 | $467K |
| Multiple for this size and industry | 2× |
| Value range | $246K – $640K |
| Revenue range | $1.3M – $2.2M |
| EBITDA range | $154K – $266K |
| Industry (NAICS) | Lawn and Garden Equipment and Supplies Retailers (444220) |
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
- BankingArmstrong 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 Roles are as stated there and may be out of date.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
| Armstrong Bank PPP 2020, PPP 2021 | All 1,355 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $15K | 3 |
| 2/27/2021 | second | $15K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About H5 Feed LLC
H5 Feed LLC is a lawn and garden equipment and supplies retailers company in Westville, Oklahoma, in business since 2011. Its estimated annual revenue is about $2.0M, with roughly $234K of EBITDA. It has about 3 employees. Its estimated business value is $467K (likely range $246K–$640K).
Common questions
- Who owns H5 Feed LLC?
- The owner of H5 Feed 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 H5 Feed LLC make?
- SeeBITDA estimates H5 Feed LLC's annual revenue at about $2.0M (likely between $1.3M and $2.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is H5 Feed LLC worth?
- About $467K, roughly 2× its estimated EBITDA of $234K, typical for a lawn and garden equipment and supplies retailers company its size. Likely range: $246K–$640K.
- How many employees does H5 Feed LLC have?
- About 3, as reported on its PPP loan.
- When was H5 Feed LLC founded?
- H5 Feed LLC has been in business since 2011.