← Duddley's Draw INC /

Financials

MB557369
Dashboard › Duddley's Draw INC › Financial Intelligence

Duddley's Draw INC

311 UNIVERSITY DR, College Station, TX 77840 · TABC MB557369

Mixed Beverage College Station Market Enriched 2026-06-19
$817,613 Annual gross (L12M) ▲ 31.3% latest MoM Click for monthly detail
$68,134 Avg monthly ▲ 24.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $229,708/yr est. net Click for cost model
$574k–$804k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $817,613 – $908,459/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Duddley's Draw INC My bars

Executive Summary

Click to expand full narrative

Duddley's Draw INC is a mixed-beverage licensed establishment at 311 UNIVERSITY DR, College Station, Texas (TABC MB557369). Over the most recent 12 months it reported $817,613 in gross alcohol sales, averaging $68,134/month with a best month of $92,929. Sales mix: ~58% liquor · 42% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $229,708 (~28% margin). Acquisition value is estimated at $574k–$804k 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
$817,613
Avg monthly
$68,134
Best month
$92,929
Oct 2025
Sales mix
58% Liq
42% Beer · 0% 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)$7,154/mo
NNN CAM / insurance$1,073/mo
Total occupancy$8,384/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 $817,613 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$817,613
COGS (24%)−$196,227
Labor (14%)−$114,466
Occupancy−$90,547
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (8%)−$65,409
Card surcharge net+$8,994
Net profit $305,178
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$817,613
COGS (27%)−$220,756
Labor (17%)−$138,994
Occupancy−$100,607
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (10%)−$81,761
Card surcharge net+$8,994
Net profit $229,708
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$817,613
COGS (30%)−$245,284
Labor (22%)−$179,875
Occupancy−$110,668
TX MB gross tax (6.7%)−$54,780
Utilities / ins / mktg (12%)−$98,114
Card surcharge net+$8,994
Net profit $137,886
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 Duddleys Draw INC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $229,708/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 (~$229,708 net) estimated

Revenue multiple
$409k–$654k
0.5–0.8× gross
SDE multiple
$574k–$804k
2.5–3.5× earnings
Cap rate
$696k–$919k
25–33%
Suggested range
$574k–$804k
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 2026-05-28

No federal lawsuits — past or pending