← Stock & Barrel /

Financials

RM869265
Dashboard › Stock & Barrel › Financial Intelligence

Stock & Barrel

316 W DAVIS ST, Dallas, TX 75208 · TABC RM869265

Mixed Beverage Dallas Market Enriched 2026-09-11
$431,433 Annual gross (L12M) ▼ 21.0% latest MoM Click for monthly detail
$35,953 Avg monthly ▼ 6.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $96,641/yr est. net Click for cost model
$242k–$338k Est. acquisition range 0.67× 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 Cocktail Bar, liquor is typically only 85–95% of total business revenue. Spirits-led; low food. Estimated total revenue (rough): $454,140 – $507,568/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Stock & Barrel My bars

Executive Summary

Click to expand full narrative

Stock & Barrel is a mixed-beverage licensed establishment at 316 W DAVIS ST, Dallas, Texas (TABC RM869265). Over the most recent 12 months it reported $431,433 in gross alcohol sales, averaging $35,953/month with a best month of $44,929. Sales mix: ~57% liquor · 6% beer · 37% wine. The building at this address is owned by HISPANIC SERV UNLTD INC (14,889 sqft, $3,680,030 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $96,641 (~22% margin). Acquisition value is estimated at $242k–$338k 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
$431,433
Avg monthly
$35,953
Best month
$44,929
Feb 2026
Sales mix
57% Liq
6% Beer · 37% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID003137001106A0000
Property owner (landlord)HISPANIC SERV UNLTD INC
Total building SF14,889
Assessed value$3,680,030

Stock & Barrel's share

Est. base rent ~$21/sqft/yr · 2,500 sqft · Class A $4,339/mo
NNN CAM / insurance$651/mo
NNN property tax$1,236/mo
Personal property tax own fixtures · Prop 99140814320000000 $246/mo
Total occupancy $6,471/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $431,433 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$431,433
COGS (24%)−$103,544
Labor (14%)−$60,401
Occupancy−$69,892
TX MB gross tax (6.7%)−$28,906
Utilities / ins / mktg (8%)−$34,515
Card surcharge net+$4,746
Net profit $138,921
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$431,433
COGS (27%)−$116,487
Labor (17%)−$73,344
Occupancy−$77,658
TX MB gross tax (6.7%)−$28,906
Utilities / ins / mktg (10%)−$43,143
Card surcharge net+$4,746
Net profit $96,641
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$431,433
COGS (30%)−$129,430
Labor (22%)−$94,915
Occupancy−$85,424
TX MB gross tax (6.7%)−$28,906
Utilities / ins / mktg (12%)−$51,772
Card surcharge net+$4,746
Net profit $45,732
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 Lock Stock & Barrel 1 LP looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $96,641/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 (~$96,641 net) estimated

Revenue multiple
$216k–$345k
0.5–0.8× gross
SDE multiple
$242k–$338k
2.5–3.5× earnings
Cap rate
$293k–$387k
25–33%
Suggested range
$242k–$338k
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 2026-07-09

No federal lawsuits — past or pending