← Cheddar's Casual Cafe INC /

Financials

RM716220
Dashboard › Cheddar's Casual Cafe INC › Financial Intelligence

Cheddar's Casual Cafe INC

190 E STACY RD STE 900, Allen, TX 75002 · TABC RM716220

Mixed Beverage Allen Market Enriched 2026-07-10
$250,192 Annual gross (L12M) ▲ 44.0% latest MoM Click for monthly detail
$20,849 Avg monthly ▲ 26.1% latest vs avg Click for monthly detail
~33% Est. net margin (likely) $82,603/yr est. net Click for cost model
$207k–$250k Est. acquisition range 0.91× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $555,982 – $1,000,768/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cheddar's Casual Cafe INC My bars

Executive Summary

Click to expand full narrative

Cheddar's Casual Cafe INC is a mixed-beverage licensed establishment at 190 E STACY RD STE 900, Allen, Texas (TABC RM716220). Over the most recent 12 months it reported $250,192 in gross alcohol sales, averaging $20,849/month with a best month of $26,975. Sales mix: ~79% liquor · 12% beer · 9% wine. The building at this address is owned by VILLAGE FV LTD C/O LPC RETAIL (482,748 sqft, $27,026,222 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $82,603 (~33% margin). Acquisition value is estimated at $207k–$250k 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
$250,192
Avg monthly
$20,849
Best month
$26,975
Mar 2026
Sales mix
79% Liq
12% Beer · 9% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID2880380
Property owner (landlord)VILLAGE FV LTD C/O LPC RETAIL
Total building SF whole parcel — Cheddar's Casual Cafe INC is in STE 900482,748
Cheddar's Casual Cafe INC's footprint estimated — suite-level not on file 2,500 sf
Assessed value$27,026,222

Cheddar's Casual Cafe INC's share

Est. base rent ~$5/sqft/yr · 2,500 sqft · Class C $1,050/mo
NNN CAM / insurance$157/mo
NNN property tax$245/mo
Personal property tax est — no BPP record $88/mo
Total occupancy $1,540/mo

Occupancy analysis

All-in occupancy cost is 7.4% 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 $250,192 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~42%
Revenue$250,192
COGS (24%)−$60,046
Labor (14%)−$35,027
Occupancy−$16,628
TX MB gross tax (6.7%)−$16,763
Utilities / ins / mktg (8%)−$20,015
Card surcharge net+$2,752
Net profit $104,465
Most Likely
Typical bar, light food program, full two-shift staffing
~33%
Revenue$250,192
COGS (27%)−$67,552
Labor (17%)−$42,533
Occupancy−$18,475
TX MB gross tax (6.7%)−$16,763
Utilities / ins / mktg (10%)−$25,019
Card surcharge net+$2,752
Net profit $82,603
Stressed
Heavy food, larger crew, higher rent
~22%
Revenue$250,192
COGS (30%)−$75,058
Labor (22%)−$55,042
Occupancy−$20,323
TX MB gross tax (6.7%)−$16,763
Utilities / ins / mktg (12%)−$30,023
Card surcharge net+$2,752
Net profit $55,736
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 Cheddar's Casual Cafe INC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $82,603/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 (~$82,603 net) estimated

Revenue multiple
$125k–$200k
0.5–0.8× gross
SDE multiple
$207k–$289k
2.5–3.5× earnings
Cap rate
$250k–$330k
25–33%
Suggested range
$207k–$250k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $555,982–$1,000,768/yr in total revenue (your liquor portion of $250,192 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$556k–$1,001k
food + liquor + service
Estimated net (10–15%)
$56k–$150k
restaurant margin
Full-business value
$153k–$550k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-09-22

No federal lawsuits — past or pending