Shepherd's Heart Music, Inc.
How we got $2.2M
Based on 3 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 37% 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 |
|---|---|---|
| SHEPHERD'S HEART MUSIC, INC. this business | $2.8M | — |
| MOONHAWK ART LLC Muskogee · 2 employees | $1.9M | 6.5 mi |
| FOUR LOCV Muskogee · 1 employees | $938K | 6.7 mi |
| LACY GARVIN Council Hill · 1 employees | $938K | 15.1 mi |
| BROOKE LEWIS PHOTOGRAPHY Bixby · 1 employees | $938K | 24.1 mi |
| JTM FIRE DESIGN Broken Arrow · 1 employees | $776K | 25.2 mi |
| DO IT BIG STUDIOS, LLC Broken Arrow · 1 employees | $938K | 25.4 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Industry revenue per employee | $109K |
| Revenue = employees × revenue per employee | $2.8M |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $649K |
| Cross-check: revenue implied by PPP payroll | $539K |
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 | $2.2M |
| Multiple for this size and industry | 3.4× |
| Value range | $1.0M – $3.1M |
| Revenue range | $1.7M – $3.3M |
| EBITDA range | $384K – $768K |
| Industry (NAICS) | Independent Artists, Writers, and Performers (711510) |
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
- BankingBancFirstPPP / 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 Roles are as stated there and may be out of date.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
| BancFirst PPP 2020 | All 7,048 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 | $23K | 3 |
About Shepherd's Heart Music, Inc.
Shepherd's Heart Music, Inc. is an independent artists, writers, and performers company in Muskogee, Oklahoma. Its estimated annual revenue is about $2.8M, with roughly $649K of EBITDA. It has about 3 employees. Its estimated business value is $2.2M (likely range $1.0M–$3.1M).
Common questions
- Who owns Shepherd's Heart Music, Inc.?
- The owner of Shepherd's Heart Music, 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 Shepherd's Heart Music, Inc. make?
- SeeBITDA estimates Shepherd's Heart Music, Inc.'s annual revenue at about $2.8M (likely between $1.7M and $3.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Shepherd's Heart Music, Inc. worth?
- About $2.2M, roughly 3.4× its estimated EBITDA of $649K, typical for a independent artists, writers, and performers company its size. Likely range: $1.0M–$3.1M.
- How many employees does Shepherd's Heart Music, Inc. have?
- About 3, as reported on its PPP loan.