← Buffalo Wild Wings Grill & Bar /

Financials

RM926131
Dashboard › Buffalo Wild Wings Grill & Bar › Financial Intelligence

Buffalo Wild Wings Grill & Bar

3072 N EASTMAN RD, Longview, TX 75605 · TABC RM926131

Mixed Beverage Longview Market Enriched 2026-08-30
$498,035 Annual gross (L12M) ▲ 17.5% latest MoM Click for monthly detail
$41,503 Avg monthly ▲ 17.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $139,918/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): $711,479 – $996,070/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 3072 N EASTMAN RD, Longview, Texas (TABC RM926131). Over the most recent 12 months it reported $498,035 in gross alcohol sales, averaging $41,503/month with a best month of $50,647. Sales mix: ~30% liquor · 69% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $139,918 (~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
$498,035
Avg monthly
$41,503
Best month
$50,647
Oct 2025
Sales mix
30% Liq
69% Beer · 0% 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)$4,358/mo
NNN CAM / insurance$654/mo
Total occupancy$5,107/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 $498,035 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$498,035
COGS (24%)−$119,528
Labor (14%)−$69,725
Occupancy−$55,159
TX MB gross tax (6.7%)−$33,368
Utilities / ins / mktg (8%)−$39,843
Card surcharge net+$5,478
Net profit $185,890
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$498,035
COGS (27%)−$134,469
Labor (17%)−$84,666
Occupancy−$61,288
TX MB gross tax (6.7%)−$33,368
Utilities / ins / mktg (10%)−$49,804
Card surcharge net+$5,478
Net profit $139,918
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$498,035
COGS (30%)−$149,410
Labor (22%)−$109,568
Occupancy−$67,416
TX MB gross tax (6.7%)−$33,368
Utilities / ins / mktg (12%)−$59,764
Card surcharge net+$5,478
Net profit $83,986
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 $139,918/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 (~$139,918 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.