Stilwell Livestock Auction, LLC
How we got $5.2M
Based on its 14 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 22% 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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| STILWELL LIVESTOCK AUCTION, LLC this business | $29.0M | — |
| HISTORICAL LAND & CATTLE, LLC Muldrow · 60 employees | $175.3M | 16.7 mi |
| BOLES LIVESTOCK AND MARKETING CO. LLC Braggs · 1 employees | $4.9M | 23.7 mi |
| SUNBURST SEED COMPANY Muskogee · 2 employees | $10.0M | 31.3 mi |
| THE SOD YARD Spiro · 1 employees | $2.5M | 32.4 mi |
| ROSSO FAMILY LLC Stigler · 40 employees | $116.9M | 34.9 mi |
| ROYAL-GROW PRODUCTS LLC Kansas · 1 employees | $1.9M | 35.8 mi |
The full calculation
| Employees reported to the SBA | 14 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $33.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $19.4M |
| Estimate: the two combined (geometric mean) | $29.0M |
| EBITDA margin (industry, adjusted for size) | 4% |
| EBITDA = revenue × margin | $1.2M |
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 | $5.2M |
| Multiple for this size and industry | 4.3× |
| Value range | $2.7M – $7.1M |
| Revenue range | $19.0M – $33.0M |
| EBITDA range | $798K – $1.4M |
| Industry (NAICS) | Livestock Merchant Wholesalers (424520) |
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. 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
- BankingCarson Community 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 Roles are as stated there and may be out of date.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
| Carson Community Bank PPP 2020, PPP 2021 | All 116 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/5/2020 | first | $40K | 14 |
| 4/13/2021 | second | $40K | 14 |
About Stilwell Livestock Auction, LLC
Stilwell Livestock Auction, LLC is a livestock merchant wholesalers company in Bunch, Oklahoma. Its estimated annual revenue is about $29.0M, with roughly $1.2M of EBITDA. It has about 14 employees. Its estimated business value is $5.2M (likely range $2.7M–$7.1M).
Common questions
- Who owns Stilwell Livestock Auction, LLC?
- The owner of Stilwell Livestock Auction, 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 Stilwell Livestock Auction, LLC make?
- SeeBITDA estimates Stilwell Livestock Auction, LLC's annual revenue at about $29.0M (likely between $19.0M and $33.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Stilwell Livestock Auction, LLC worth?
- About $5.2M, roughly 4.3× its estimated EBITDA of $1.2M, typical for a livestock merchant wholesalers company its size. Likely range: $2.7M–$7.1M.
- How many employees does Stilwell Livestock Auction, LLC have?
- About 14, as reported on its PPP loan.