← Buffalo Wild Wings Grill & Bar /

Financials

MB937950
Dashboard › Buffalo Wild Wings Grill & Bar › Financial Intelligence

Buffalo Wild Wings Grill & Bar

1010 E OVERLAND TRL, Abilene, TX 79601 · TABC MB937950

Mixed Beverage Abilene Market Enriched 2026-06-15
$1,208,376 Annual gross (L12M) ▲ 19.5% latest MoM Click for monthly detail
$100,698 Avg monthly ▲ 18.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $339,493/yr est. net Click for cost model
$849k–$1,188k 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): $1,726,251 – $2,416,752/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar is a mixed-beverage licensed establishment at 1010 E OVERLAND TRL, Abilene, Texas (TABC MB937950). Over the most recent 12 months it reported $1,208,376 in gross alcohol sales, averaging $100,698/month with a best month of $122,382. Sales mix: ~33% liquor · 67% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $339,493 (~28% margin). Acquisition value is estimated at $849k–$1,188k 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
$1,208,376
Avg monthly
$100,698
Best month
$122,382
Oct 2025
Sales mix
33% Liq
67% 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)$10,573/mo
NNN CAM / insurance$1,586/mo
Total occupancy$12,391/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 $1,208,376 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,208,376
COGS (24%)−$290,010
Labor (14%)−$169,173
Occupancy−$133,822
TX MB gross tax (6.7%)−$80,961
Utilities / ins / mktg (8%)−$96,670
Card surcharge net+$13,292
Net profit $451,032
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,208,376
COGS (27%)−$326,262
Labor (17%)−$205,424
Occupancy−$148,691
TX MB gross tax (6.7%)−$80,961
Utilities / ins / mktg (10%)−$120,838
Card surcharge net+$13,292
Net profit $339,493
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,208,376
COGS (30%)−$362,513
Labor (22%)−$265,843
Occupancy−$163,560
TX MB gross tax (6.7%)−$80,961
Utilities / ins / mktg (12%)−$145,005
Card surcharge net+$13,292
Net profit $203,787
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 Wingsport LP looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $339,493/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 (~$339,493 net) estimated

Revenue multiple
$604k–$967k
0.5–0.8× gross
SDE multiple
$849k–$1.19M
2.5–3.5× earnings
Cap rate
$1.03M–$1.36M
25–33%
Suggested range
$849k–$1,188k
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.