← Judge Bryan /

Financials

MB106068262
Dashboard › Judge Bryan › Financial Intelligence

Judge Bryan

16633 E US HIGHWAY 290, Stonewall, TX 78671 · TABC MB106068262

Mixed Beverage Stonewall Market Enriched 2026-08-28
$553,925 Annual gross (L12M) Click for monthly detail
$138,481 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $155,625/yr est. net Click for cost model
$389k–$545k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $583,079 – $692,406/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Judge Bryan My bars

Executive Summary

Click to expand full narrative

Judge Bryan is a mixed-beverage licensed establishment at 16633 E US HIGHWAY 290, Stonewall, Texas (TABC MB106068262). Over the most recent 12 months it reported $553,925 in gross alcohol sales, averaging $138,481/month with a best month of $391,536. Sales mix: ~60% liquor · 30% beer · 11% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $155,625 (~28% margin). Acquisition value is estimated at $389k–$545k 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
$553,925
Avg monthly
$138,481
Best month
$391,536
Nov 2025
Sales mix
60% Liq
30% Beer · 11% 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)$4,847/mo
NNN CAM / insurance$727/mo
Total occupancy$5,680/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 $553,925 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$553,925
COGS (24%)−$132,942
Labor (14%)−$77,550
Occupancy−$61,344
TX MB gross tax (6.7%)−$37,113
Utilities / ins / mktg (8%)−$44,314
Card surcharge net+$6,093
Net profit $206,755
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$553,925
COGS (27%)−$149,560
Labor (17%)−$94,167
Occupancy−$68,160
TX MB gross tax (6.7%)−$37,113
Utilities / ins / mktg (10%)−$55,392
Card surcharge net+$6,093
Net profit $155,625
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$553,925
COGS (30%)−$166,178
Labor (22%)−$121,864
Occupancy−$74,977
TX MB gross tax (6.7%)−$37,113
Utilities / ins / mktg (12%)−$66,471
Card surcharge net+$6,093
Net profit $93,417
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 Judge Bryan LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $155,625/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 (~$155,625 net) estimated

Revenue multiple
$277k–$443k
0.5–0.8× gross
SDE multiple
$389k–$545k
2.5–3.5× earnings
Cap rate
$472k–$623k
25–33%
Suggested range
$389k–$545k
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 2026-06-02

No federal lawsuits — past or pending