← Buffalo Wild Wings /

Financials

MB931346
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

2312 W LOOP 340, Waco, TX 76711 · TABC MB931346

Mixed Beverage Waco Market Enriched 2026-07-11
$566,761 Annual gross (L12M) ▼ 9.7% latest MoM Click for monthly detail
$47,230 Avg monthly ▲ 0.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $159,232/yr est. net Click for cost model
$398k–$557k 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): $809,659 – $1,133,522/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 2312 W LOOP 340, Waco, Texas (TABC MB931346). Over the most recent 12 months it reported $566,761 in gross alcohol sales, averaging $47,230/month with a best month of $57,476. Sales mix: ~31% liquor · 68% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $159,232 (~28% margin). Acquisition value is estimated at $398k–$557k 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
$566,761
Avg monthly
$47,230
Best month
$57,476
Jul 2025
Sales mix
31% Liq
68% 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)$4,959/mo
NNN CAM / insurance$744/mo
Total occupancy$5,812/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 $566,761 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$566,761
COGS (24%)−$136,023
Labor (14%)−$79,347
Occupancy−$62,766
TX MB gross tax (6.7%)−$37,973
Utilities / ins / mktg (8%)−$45,341
Card surcharge net+$6,234
Net profit $211,546
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$566,761
COGS (27%)−$153,025
Labor (17%)−$96,349
Occupancy−$69,740
TX MB gross tax (6.7%)−$37,973
Utilities / ins / mktg (10%)−$56,676
Card surcharge net+$6,234
Net profit $159,232
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$566,761
COGS (30%)−$170,028
Labor (22%)−$124,687
Occupancy−$76,714
TX MB gross tax (6.7%)−$37,973
Utilities / ins / mktg (12%)−$68,011
Card surcharge net+$6,234
Net profit $95,581
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 $159,232/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 (~$159,232 net) estimated

Revenue multiple
$283k–$453k
0.5–0.8× gross
SDE multiple
$398k–$557k
2.5–3.5× earnings
Cap rate
$483k–$637k
25–33%
Suggested range
$398k–$557k
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 2026-05-22

Lookup pending — check back tomorrow

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