Dashboard › Buffalo Wild Wings Grill & Bar #157 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #157

5908 QUEBEC ST, Fort Worth, TX 76135 · TABC MB671145

Mixed Beverage Fort Worth Market Enriched 2026-08-28
$538,524 Annual gross (L12M) ▲ 8.7% latest MoM Click for monthly detail
$44,877 Avg monthly ▲ 22.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $151,244/yr est. net Click for cost model
$378k–$529k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $769,320 – $1,077,048/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #157 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #157 is a mixed-beverage licensed establishment at 5908 QUEBEC ST, Fort Worth, Texas (TABC MB671145). Over the most recent 12 months it reported $538,524 in gross alcohol sales, averaging $44,877/month with a best month of $54,833. Sales mix: ~29% liquor · 71% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $151,244 (~28% margin). Acquisition value is estimated at $378k–$529k 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
$538,524
Avg monthly
$44,877
Best month
$54,833
Jul 2026
Sales mix
29% Liq
71% Beer · 1% 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)$4,712/mo
NNN CAM / insurance$707/mo
Total occupancy$5,527/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 $538,524 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$538,524
COGS (24%)−$129,246
Labor (14%)−$75,393
Occupancy−$59,687
TX MB gross tax (6.7%)−$36,081
Utilities / ins / mktg (8%)−$43,082
Card surcharge net+$5,924
Net profit $200,958
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$538,524
COGS (27%)−$145,401
Labor (17%)−$91,549
Occupancy−$66,319
TX MB gross tax (6.7%)−$36,081
Utilities / ins / mktg (10%)−$53,852
Card surcharge net+$5,924
Net profit $151,244
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$538,524
COGS (30%)−$161,557
Labor (22%)−$118,475
Occupancy−$72,951
TX MB gross tax (6.7%)−$36,081
Utilities / ins / mktg (12%)−$64,623
Card surcharge net+$5,924
Net profit $90,760
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 $151,244/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 (~$151,244 net) estimated

Revenue multiple
$269k–$431k
0.5–0.8× gross
SDE multiple
$378k–$529k
2.5–3.5× earnings
Cap rate
$458k–$605k
25–33%
Suggested range
$378k–$529k
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.