← Flying Saucer Draught Emporium /

Financials

MB779611
Dashboard › Flying Saucer Draught Emporium › Financial Intelligence

Flying Saucer Draught Emporium

15929 CITY WALK, Sugar Land, TX 77479 · TABC MB779611

Mixed Beverage Sugar Land Market Enriched 2026-06-15
$1,284,173 Annual gross (L12M) ▼ 7.9% latest MoM Click for monthly detail
$107,014 Avg monthly ▼ 8.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $360,660/yr est. net Click for cost model
$902k–$1,262k 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 Pub, liquor is typically only 60–80% of total business revenue. Liquor majority with food. Estimated total revenue (rough): $1,605,216 – $2,140,288/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Flying Saucer Draught Emporium My bars

Executive Summary

Click to expand full narrative

Flying Saucer Draught Emporium is a mixed-beverage licensed establishment at 15929 CITY WALK, Sugar Land, Texas (TABC MB779611). Over the most recent 12 months it reported $1,284,173 in gross alcohol sales, averaging $107,014/month with a best month of $151,795. Sales mix: ~14% liquor · 83% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $360,660 (~28% margin). Acquisition value is estimated at $902k–$1,262k 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
$1,284,173
Avg monthly
$107,014
Best month
$151,795
Oct 2025
Sales mix
14% Liq
83% Beer · 2% 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)$11,237/mo
NNN CAM / insurance$1,685/mo
Total occupancy$13,179/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 $1,284,173 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,284,173
COGS (24%)−$308,202
Labor (14%)−$179,784
Occupancy−$142,331
TX MB gross tax (6.7%)−$86,040
Utilities / ins / mktg (8%)−$102,734
Card surcharge net+$14,126
Net profit $479,208
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,284,173
COGS (27%)−$346,727
Labor (17%)−$218,309
Occupancy−$158,146
TX MB gross tax (6.7%)−$86,040
Utilities / ins / mktg (10%)−$128,417
Card surcharge net+$14,126
Net profit $360,660
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,284,173
COGS (30%)−$385,252
Labor (22%)−$282,518
Occupancy−$173,960
TX MB gross tax (6.7%)−$86,040
Utilities / ins / mktg (12%)−$154,101
Card surcharge net+$14,126
Net profit $216,428
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 Twenty Express LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $360,660/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 (~$360,660 net) estimated

Revenue multiple
$642k–$1.03M
0.5–0.8× gross
SDE multiple
$902k–$1.26M
2.5–3.5× earnings
Cap rate
$1.09M–$1.44M
25–33%
Suggested range
$902k–$1,262k
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 2026-05-23

Lookup pending — check back tomorrow

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