← Buffalo Wild Wings /

Financials

MB106154790
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

528 W BAY AREA BLVD STE 400, Webster, TX 77598 · TABC MB106154790

Mixed Beverage Webster Market Enriched 2026-07-12
$542,275 Annual gross (L12M) ▲ 9.7% latest MoM Click for monthly detail
$45,190 Avg monthly ▲ 0.6% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $121,470/yr est. net Click for cost model
$304k–$425k Est. acquisition range 0.67× 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): $774,679 – $1,084,550/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings is a mixed-beverage licensed establishment at 528 W BAY AREA BLVD STE 400, Webster, Texas (TABC MB106154790). Over the most recent 12 months it reported $542,275 in gross alcohol sales, averaging $45,190/month with a best month of $48,524. Sales mix: ~32% liquor · 68% beer · 1% wine. The building at this address is owned by DERRICK BRUCE W (38,932 sqft, $10,967,496 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $121,470 (~22% margin). Acquisition value is estimated at $304k–$425k 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
$542,275
Avg monthly
$45,190
Best month
$48,524
Jul 2025
Sales mix
32% Liq
68% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0361770000026
Property owner (landlord)DERRICK BRUCE W
Total building SF whole parcel — Buffalo Wild Wings is in STE 40038,932
Buffalo Wild Wings's footprint estimated — suite-level not on file 3,500 sf
Assessed value$10,967,496

Buffalo Wild Wings's share

Est. base rent ~$18/sqft/yr · 3,500 sqft · Class A $5,264/mo
NNN CAM / insurance$790/mo
NNN property tax$1,972/mo
Personal property tax est — no BPP record $108/mo
Total occupancy $8,134/mo

Occupancy analysis

All-in occupancy cost is 18.0% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $542,275 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$542,275
COGS (24%)−$130,146
Labor (14%)−$75,918
Occupancy−$87,849
TX MB gross tax (6.7%)−$36,332
Utilities / ins / mktg (8%)−$43,382
Card surcharge net+$5,965
Net profit $174,613
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$542,275
COGS (27%)−$146,414
Labor (17%)−$92,187
Occupancy−$97,610
TX MB gross tax (6.7%)−$36,332
Utilities / ins / mktg (10%)−$54,228
Card surcharge net+$5,965
Net profit $121,470
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$542,275
COGS (30%)−$162,682
Labor (22%)−$119,300
Occupancy−$107,370
TX MB gross tax (6.7%)−$36,332
Utilities / ins / mktg (12%)−$65,073
Card surcharge net+$5,965
Net profit $57,481
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 Urh Webster LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $121,470/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 (~$121,470 net) estimated

Revenue multiple
$271k–$434k
0.5–0.8× gross
SDE multiple
$304k–$425k
2.5–3.5× earnings
Cap rate
$368k–$486k
25–33%
Suggested range
$304k–$425k
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 2026-06-19

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.