← Dave & Buster's /

Financials

MB105926939
Dashboard › Dave & Buster's › Financial Intelligence

Dave & Buster's

5488 S PADRE ISLAND DR STE 1276, Corpus Christi, TX 78411 · TABC MB105926939

Mixed Beverage Corpus Christi Market Enriched 2026-06-19
$805,936 Annual gross (L12M) ▼ 30.5% latest MoM Click for monthly detail
$67,161 Avg monthly ▼ 8.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $226,428/yr est. net Click for cost model
$566k–$792k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,151,337 – $1,611,872/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Dave & Buster's My bars

Executive Summary

Click to expand full narrative

Dave & Buster's is a mixed-beverage licensed establishment at 5488 S PADRE ISLAND DR STE 1276, Corpus Christi, Texas (TABC MB105926939). Over the most recent 12 months it reported $805,936 in gross alcohol sales, averaging $67,161/month with a best month of $88,421. Sales mix: ~57% liquor · 41% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $226,428 (~28% margin). Acquisition value is estimated at $566k–$792k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$805,936
Avg monthly
$67,161
Best month
$88,421
Mar 2026
Sales mix
57% Liq
41% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$7,052/mo
NNN CAM / insurance$1,058/mo
Total occupancy$8,264/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $805,936 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$805,936
COGS (24%)−$193,425
Labor (14%)−$112,831
Occupancy−$89,253
TX MB gross tax (6.7%)−$53,998
Utilities / ins / mktg (8%)−$64,475
Card surcharge net+$8,865
Net profit $300,820
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$805,936
COGS (27%)−$217,603
Labor (17%)−$137,009
Occupancy−$99,170
TX MB gross tax (6.7%)−$53,998
Utilities / ins / mktg (10%)−$80,594
Card surcharge net+$8,865
Net profit $226,428
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$805,936
COGS (30%)−$241,781
Labor (22%)−$177,306
Occupancy−$109,087
TX MB gross tax (6.7%)−$53,998
Utilities / ins / mktg (12%)−$96,712
Card surcharge net+$8,865
Net profit $135,917
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Danb Texas INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $226,428/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$226,428 net) estimated

Revenue multiple
$403k–$645k
0.5–0.8× gross
SDE multiple
$566k–$792k
2.5–3.5× earnings
Cap rate
$686k–$906k
25–33%
Suggested range
$566k–$792k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-05-22

No federal lawsuits — past or pending