Semmel Land & Cattle Co.
How we got $932K
Based on its 4 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 |
|---|---|---|
| SEMMEL LAND & CATTLE CO. this business | $2.0M | — |
| RADCLIFF FARMS Forgan · 3 employees | $2.2M | 0.2 mi |
| MIDD RANCH INC Forgan · 1 employees | $878K | 0.3 mi |
| GREGGORY MCREYNOLDS Forgan · 1 employees | $416K | 0.6 mi |
| WEBER FAMILY LLC Beaver · 1 employees | $859K | 8.3 mi |
| RANDALL RENSHAW Beaver · 1 employees | $640K | 10.2 mi |
| BAR 1 CATTLE LLC Turpin · 3 employees | $1.9M | 16.0 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.2M |
| 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) | 15% |
| EBITDA = revenue × margin | $311K |
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 | $932K |
| Multiple for this size and industry | 3× |
| Value range | $490K – $1.3M |
| Revenue range | $1.3M – $2.3M |
| EBITDA range | $204K – $354K |
| 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
- BankingThe Bank of Beaver CityPPP / 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 Roles are as stated there and may be out of date.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
| The Bank of Beaver City PPP 2020 | All 54 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 | $21K | 4 |
About Semmel Land & Cattle Co.
Semmel Land & Cattle Co. is an agriculture, forestry, fishing company in Forgan, Oklahoma. Its estimated annual revenue is about $2.0M, with roughly $311K of EBITDA. It has about 4 employees. Its estimated business value is $932K (likely range $490K–$1.3M).
Common questions
- Who owns Semmel Land & Cattle Co.?
- The owner of Semmel Land & Cattle Co. 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 Semmel Land & Cattle Co. make?
- SeeBITDA estimates Semmel Land & Cattle Co.'s annual revenue at about $2.0M (likely between $1.3M and $2.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Semmel Land & Cattle Co. worth?
- About $932K, roughly 3× its estimated EBITDA of $311K, typical for a agriculture, forestry, fishing company its size. Likely range: $490K–$1.3M.
- How many employees does Semmel Land & Cattle Co. have?
- About 4, as reported on its PPP loan.