Navajo Cattle LLC
How we got $424K
Based on its 1 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Signs of a sale Unlikely to sell soon
- In business 23 years (since 2003)
From public records and the company's website, not a statement that it's for sale.
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 |
|---|---|---|
| NAVAJO CATTLE LLC this business | $993K | — |
| DISHMAN LAND AND CATTLE LLC Blair · 2 employees | $1.7M | 0.4 mi |
| GRIFFIS & GRIFFIS CATTLE LLC Blair · 1 employees | $993K | 1.7 mi |
| SCRUB OAK PROPERTIES LLC Altus · 3 employees | $1.1M | 5.4 mi |
| CLINTON FARMS LLC Altus · 2 employees | $923K | 5.7 mi |
| BALLARD AND SONS FARMS LLC Altus · 2 employees | $988K | 8.3 mi |
| GALLAGHER LAND & CATTLE CO., LLC Altus · 4 employees | $2.1M | 8.3 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $541K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.4M |
| Estimate: the two combined (geometric mean) | $993K |
| EBITDA margin (industry, adjusted for size) | 17% |
| EBITDA = revenue × margin | $169K |
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 | $424K |
| Multiple for this size and industry | 2.5× |
| Value range | $223K – $579K |
| Revenue range | $653K – $1.1M |
| EBITDA range | $111K – $193K |
| Industry (NAICS) | Agriculture, Forestry, Fishing (112111) |
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: 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
- BankingFrazer 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
| Frazer Bank PPP 2021 | All 177 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/7/2021 | first | $21K | 1 |
| 3/16/2021 | second | $21K | 1 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Navajo Cattle LLC
Navajo Cattle LLC is an agriculture, forestry, fishing company in Blair, Oklahoma, in business since 2003. Its estimated annual revenue is about $993K, with roughly $169K of EBITDA. It has about 1 employees. Its estimated business value is $424K (likely range $223K–$579K).
Common questions
- Who owns Navajo Cattle LLC?
- The owner of Navajo Cattle 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 Navajo Cattle LLC make?
- SeeBITDA estimates Navajo Cattle LLC's annual revenue at about $993K (likely between $653K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Navajo Cattle LLC worth?
- About $424K, roughly 2.5× its estimated EBITDA of $169K, typical for a agriculture, forestry, fishing company its size. Likely range: $223K–$579K.
- How many employees does Navajo Cattle LLC have?
- About 1, as reported on its PPP loan.
- When was Navajo Cattle LLC founded?
- Navajo Cattle LLC has been in business since 2003.