← Buffalo Wild Wings /

Financials

MB977955
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

1400 N INTERSTATE 35, New Braunfels, TX 78130 · TABC MB977955

Mixed Beverage New Braunfels Market Enriched 2026-07-10
$497,604 Annual gross (L12M) ▼ 8.6% latest MoM Click for monthly detail
$41,467 Avg monthly ▼ 3.2% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $139,946/yr est. net Click for cost model
$350k–$490k 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): $710,863 – $995,208/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 1400 N INTERSTATE 35, New Braunfels, Texas (TABC MB977955). Over the most recent 12 months it reported $497,604 in gross alcohol sales, averaging $41,467/month with a best month of $50,042. Sales mix: ~26% liquor · 74% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $139,946 (~28% margin). Acquisition value is estimated at $350k–$490k 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
$497,604
Avg monthly
$41,467
Best month
$50,042
Oct 2025
Sales mix
26% Liq
74% 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)$4,354/mo
NNN CAM / insurance$653/mo
Total occupancy$5,090/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 $497,604 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$497,604
COGS (24%)−$119,425
Labor (14%)−$69,665
Occupancy−$54,977
TX MB gross tax (6.7%)−$33,339
Utilities / ins / mktg (8%)−$39,808
Card surcharge net+$5,474
Net profit $185,863
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$497,604
COGS (27%)−$134,353
Labor (17%)−$84,593
Occupancy−$61,086
TX MB gross tax (6.7%)−$33,339
Utilities / ins / mktg (10%)−$49,760
Card surcharge net+$5,474
Net profit $139,946
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$497,604
COGS (30%)−$149,281
Labor (22%)−$109,473
Occupancy−$67,194
TX MB gross tax (6.7%)−$33,339
Utilities / ins / mktg (12%)−$59,712
Card surcharge net+$5,474
Net profit $84,077
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 $139,946/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 (~$139,946 net) estimated

Revenue multiple
$249k–$398k
0.5–0.8× gross
SDE multiple
$350k–$490k
2.5–3.5× earnings
Cap rate
$424k–$560k
25–33%
Suggested range
$350k–$490k
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.