← Buffalo Wild Wings /

Financials

MB200055253
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

629 STAYTON ST STE 111, Ft Worth, TX 76107 · TABC MB200055253

Mixed Beverage Ft Worth Market Enriched 2026-07-12
$319,138 Annual gross (L12M) ▼ 15.0% latest MoM Click for monthly detail
$26,595 Avg monthly ▼ 10.5% latest vs avg Click for monthly detail
~26% Est. net margin (likely) $83,641/yr est. net Click for cost model
$209k–$293k Est. acquisition range 0.79× 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): $455,911 – $638,276/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 629 STAYTON ST STE 111, Ft Worth, Texas (TABC MB200055253). Over the most recent 12 months it reported $319,138 in gross alcohol sales, averaging $26,595/month with a best month of $34,390. Sales mix: ~35% liquor · 64% beer · 1% wine. The building at this address is owned by BLAZIN WINGS INC $634,394 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $83,641 (~26% margin). Acquisition value is estimated at $209k–$293k 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
$319,138
Avg monthly
$26,595
Best month
$34,390
Jan 2026
Sales mix
35% Liq
64% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14915320
Property owner (landlord)BLAZIN WINGS INC
Buffalo Wild Wings's footprint estimated — suite-level not on file 2,500 sf
Assessed value$634,394

Buffalo Wild Wings's share

Est. base rent ~$13/sqft/yr · 2,500 sqft · Class B $2,643/mo
NNN CAM / insurance$396/mo
NNN property tax$634/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $3,774/mo

Occupancy analysis

All-in occupancy cost is 14.2% 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 $319,138 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~36%
Revenue$319,138
COGS (24%)−$76,593
Labor (14%)−$44,679
Occupancy−$40,761
TX MB gross tax (6.7%)−$21,382
Utilities / ins / mktg (8%)−$25,531
Card surcharge net+$3,511
Net profit $113,701
Most Likely
Typical bar, light food program, full two-shift staffing
~26%
Revenue$319,138
COGS (27%)−$86,167
Labor (17%)−$54,253
Occupancy−$45,290
TX MB gross tax (6.7%)−$21,382
Utilities / ins / mktg (10%)−$31,914
Card surcharge net+$3,511
Net profit $83,641
Stressed
Heavy food, larger crew, higher rent
~15%
Revenue$319,138
COGS (30%)−$95,741
Labor (22%)−$70,210
Occupancy−$49,819
TX MB gross tax (6.7%)−$21,382
Utilities / ins / mktg (12%)−$38,297
Card surcharge net+$3,511
Net profit $47,199
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 $83,641/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 (~$83,641 net) estimated

Revenue multiple
$160k–$255k
0.5–0.8× gross
SDE multiple
$209k–$293k
2.5–3.5× earnings
Cap rate
$253k–$335k
25–33%
Suggested range
$209k–$293k
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.