← Dba The Gibson /

Financials

MB200148772
Dashboard › Dba The Gibson › Financial Intelligence

Dba The Gibson

17552 DALLAS PKWY, Dallas, TX 75287 · TABC MB200148772

Mixed Beverage Dallas Market Enriched 2026-08-30
$427,322 Annual gross (L12M) ▼ 20.2% latest MoM Click for monthly detail
$42,732 Avg monthly ▼ 23.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $119,989/yr est. net Click for cost model
$300k–$420k 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $949,604 – $1,709,288/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Dba The Gibson My bars

Executive Summary

Click to expand full narrative

Dba The Gibson is a mixed-beverage licensed establishment at 17552 DALLAS PKWY, Dallas, Texas (TABC MB200148772). Over the most recent 12 months it reported $427,322 in gross alcohol sales, averaging $42,732/month with a best month of $61,155. Sales mix: ~53% liquor · 2% beer · 45% wine. The building at this address is owned by PAPILLON DALLAS PARKWAY LLC (6,959 sqft, $0 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $119,989 (~28% margin). Acquisition value is estimated at $300k–$420k 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
$427,322
Avg monthly
$42,732
Best month
$61,155
Feb 2026
Sales mix
53% Liq
2% Beer · 45% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2084406
Property owner (landlord)PAPILLON DALLAS PARKWAY LLC
Total building SF6,959
Assessed value$0

Dba The Gibson's share

Est. base rent ~$18/sqft/yr · 2,500 sqft $3,739/mo
NNN CAM / insurance$561/mo
NNN property tax$0/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $4,387/mo

Occupancy analysis

All-in occupancy cost is 12.3% 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 $427,322 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$427,322
COGS (24%)−$102,557
Labor (14%)−$59,825
Occupancy−$47,384
TX MB gross tax (6.7%)−$28,631
Utilities / ins / mktg (8%)−$34,186
Card surcharge net+$4,701
Net profit $159,440
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$427,322
COGS (27%)−$115,377
Labor (17%)−$72,645
Occupancy−$52,649
TX MB gross tax (6.7%)−$28,631
Utilities / ins / mktg (10%)−$42,732
Card surcharge net+$4,701
Net profit $119,989
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$427,322
COGS (30%)−$128,197
Labor (22%)−$94,011
Occupancy−$57,914
TX MB gross tax (6.7%)−$28,631
Utilities / ins / mktg (12%)−$51,279
Card surcharge net+$4,701
Net profit $71,992
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 Britton Restaurants - Dallas Parkway LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $119,989/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 (~$119,989 net) estimated

Revenue multiple
$214k–$342k
0.5–0.8× gross
SDE multiple
$300k–$420k
2.5–3.5× earnings
Cap rate
$364k–$480k
25–33%
Suggested range
$300k–$420k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $949,604–$1,709,288/yr in total revenue (your liquor portion of $427,322 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$950k–$1,709k
food + liquor + service
Estimated net (10–15%)
$95k–$256k
restaurant margin
Full-business value
$261k–$940k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-06-06

No federal lawsuits — past or pending