Maple Canyon Ranch, LLC
How we got $1.2M
Based on its 5 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 |
|---|---|---|
| MAPLE CANYON RANCH, LLC this business | $2.6M | — |
| GEIGER CATTLE CO LLC Edmond · 1 employees | $413K | 1.2 mi |
| D.J. FARM Oklahoma City · 2 employees | $1.3M | 2.0 mi |
| MENDING FENCES RANCH, L.L.C. Oklahoma City · 1 employees | $769K | 2.0 mi |
| 3 BRANCH FARMS Oklahoma City · 3 employees | $1.9M | 3.3 mi |
| DAVID ROSS Oklahoma City · 1 employees | $840K | 3.6 mi |
| VOSKUHL FARM & RANCH L.L.C. Edmond · 1 employees | $993K | 5.4 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $2.6M |
| EBITDA margin (industry, adjusted for size) | 15% |
| EBITDA = revenue × margin | $395K |
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 | $1.2M |
| Multiple for this size and industry | 3× |
| Value range | $624K – $1.6M |
| Revenue range | $1.7M – $2.9M |
| EBITDA range | $260K – $450K |
| 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
- BankingPrism 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 Roles are as stated there and may be out of date.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
| Prism Bank PPP 2020, PPP 2021 | All 131 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $47K | 4 |
| 2/17/2021 | second | $47K | 5 |
About Maple Canyon Ranch, LLC
Maple Canyon Ranch, LLC is an agriculture, forestry, fishing company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $2.6M, with roughly $395K of EBITDA. It has about 5 employees. Its estimated business value is $1.2M (likely range $624K–$1.6M).
Common questions
- Who owns Maple Canyon Ranch, LLC?
- The owner of Maple Canyon Ranch, 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 Maple Canyon Ranch, LLC make?
- SeeBITDA estimates Maple Canyon Ranch, LLC's annual revenue at about $2.6M (likely between $1.7M and $2.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Maple Canyon Ranch, LLC worth?
- About $1.2M, roughly 3× its estimated EBITDA of $395K, typical for a agriculture, forestry, fishing company its size. Likely range: $624K–$1.6M.
- How many employees does Maple Canyon Ranch, LLC have?
- About 5, as reported on its PPP loan.