← Buffalo Wild Wings /

Financials

MB552629
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

2315 W INTERSTATE 20, Grand Prairie, TX 75052 · TABC MB552629

Mixed Beverage Grand Prairie Market Enriched 2026-07-10
$668,879 Annual gross (L12M) ▼ 25.6% latest MoM Click for monthly detail
$55,740 Avg monthly ▼ 5.9% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $149,829/yr est. net Click for cost model
$375k–$524k 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): $955,541 – $1,337,758/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 2315 W INTERSTATE 20, Grand Prairie, Texas (TABC MB552629). Over the most recent 12 months it reported $668,879 in gross alcohol sales, averaging $55,740/month with a best month of $70,449. Sales mix: ~35% liquor · 64% beer · 0% wine. The building at this address is owned by FHY REAL ESTATE LLC (10,925 sqft, $3,153,914 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $149,829 (~22% margin). Acquisition value is estimated at $375k–$524k 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
$668,879
Avg monthly
$55,740
Best month
$70,449
Apr 2026
Sales mix
35% Liq
64% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID41008170
Property owner (landlord)FHY REAL ESTATE LLC
Total building SF10,925
Assessed value$3,153,914

Buffalo Wild Wings's share

Est. base rent ~$23/sqft/yr · 3,500 sqft · Class A $6,851/mo
NNN CAM / insurance$1,028/mo
NNN property tax$2,021/mo
Personal property tax est — no BPP record $134/mo
Total occupancy $10,033/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 $668,879 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$668,879
COGS (24%)−$160,531
Labor (14%)−$93,643
Occupancy−$108,358
TX MB gross tax (6.7%)−$44,815
Utilities / ins / mktg (8%)−$53,510
Card surcharge net+$7,358
Net profit $215,379
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$668,879
COGS (27%)−$180,597
Labor (17%)−$113,709
Occupancy−$120,398
TX MB gross tax (6.7%)−$44,815
Utilities / ins / mktg (10%)−$66,888
Card surcharge net+$7,358
Net profit $149,829
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$668,879
COGS (30%)−$200,664
Labor (22%)−$147,153
Occupancy−$132,438
TX MB gross tax (6.7%)−$44,815
Utilities / ins / mktg (12%)−$80,265
Card surcharge net+$7,358
Net profit $70,901
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 Texas Bww Restaurants INC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $149,829/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 (~$149,829 net) estimated

Revenue multiple
$334k–$535k
0.5–0.8× gross
SDE multiple
$375k–$524k
2.5–3.5× earnings
Cap rate
$454k–$599k
25–33%
Suggested range
$375k–$524k
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.