← Buffalo Wild Wings /

Financials

RM1020266
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

3333 CANYON BLUFF BLVD, Dallas, TX 75211 · TABC RM1020266

Mixed Beverage Dallas Market Enriched 2026-07-12
$613,106 Annual gross (L12M) ▼ 15.3% latest MoM Click for monthly detail
$51,092 Avg monthly ▲ 11.2% latest vs avg Click for monthly detail
~20% Est. net margin (likely) $121,829/yr est. net Click for cost model
$307k–$426k Est. acquisition range 0.60× 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): $875,866 – $1,226,212/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 3333 CANYON BLUFF BLVD, Dallas, Texas (TABC RM1020266). Over the most recent 12 months it reported $613,106 in gross alcohol sales, averaging $51,092/month with a best month of $67,061. Sales mix: ~32% liquor · 68% beer · 0% wine. The building at this address is owned by CORINTH CANYON BLUFF LLC (10,375 sqft, $2,099,860 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $121,829 (~20% margin). Acquisition value is estimated at $307k–$426k 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
$613,106
Avg monthly
$51,092
Best month
$67,061
Apr 2026
Sales mix
32% Liq
68% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID007212000N0050000
Property owner (landlord)CORINTH CANYON BLUFF LLC
Total building SF10,375
Assessed value$2,099,860

Buffalo Wild Wings's share

Est. base rent ~$24/sqft/yr · 3,500 sqft · Class A $7,084/mo
NNN CAM / insurance$1,063/mo
NNN property tax$1,417/mo
Personal property tax own fixtures · Prop 99190130700000000 $926/mo
Total occupancy $10,489/mo

Occupancy analysis

All-in occupancy cost is 20.5% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $613,106 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~30%
Revenue$613,106
COGS (24%)−$147,145
Labor (14%)−$85,835
Occupancy−$113,280
TX MB gross tax (6.7%)−$41,078
Utilities / ins / mktg (8%)−$49,048
Card surcharge net+$6,744
Net profit $183,464
Most Likely
Typical bar, light food program, full two-shift staffing
~20%
Revenue$613,106
COGS (27%)−$165,539
Labor (17%)−$104,228
Occupancy−$125,866
TX MB gross tax (6.7%)−$41,078
Utilities / ins / mktg (10%)−$61,311
Card surcharge net+$6,744
Net profit $121,829
Stressed
Heavy food, larger crew, higher rent
~8%
Revenue$613,106
COGS (30%)−$183,932
Labor (22%)−$134,883
Occupancy−$138,453
TX MB gross tax (6.7%)−$41,078
Utilities / ins / mktg (12%)−$73,573
Card surcharge net+$6,744
Net profit $47,931
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 $121,829/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 (~$121,829 net) estimated

Revenue multiple
$307k–$490k
0.5–0.8× gross
SDE multiple
$305k–$426k
2.5–3.5× earnings
Cap rate
$369k–$487k
25–33%
Suggested range
$307k–$426k
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.