← Buffalo Wild Wings /

Financials

MB613587
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

6825 N GRAND PKWY W, Spring, TX 77389 · TABC MB613587

Mixed Beverage Spring Market Enriched 2026-07-12
$486,302 Annual gross (L12M) ▼ 25.2% latest MoM Click for monthly detail
$40,525 Avg monthly ▼ 17.8% latest vs avg Click for monthly detail
~30% Est. net margin (likely) $144,678/yr est. net Click for cost model
$362k–$486k Est. acquisition range 0.87× 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): $694,717 – $972,604/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 6825 N GRAND PKWY W, Spring, Texas (TABC MB613587). Over the most recent 12 months it reported $486,302 in gross alcohol sales, averaging $40,525/month with a best month of $48,913. Sales mix: ~26% liquor · 73% beer · 1% wine. The building at this address is owned by STATE OF TEXAS SH 99 ( PARCEL 277) (5,000 sqft, $727,888 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $144,678 (~30% margin). Acquisition value is estimated at $362k–$486k 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
$486,302
Avg monthly
$40,525
Best month
$48,913
Oct 2025
Sales mix
26% Liq
73% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0410780000615
Property owner (landlord)STATE OF TEXAS SH 99 ( PARCEL 277)
Total building SF5,000
Assessed value$727,888

Buffalo Wild Wings's share

Est. base rent ~$15/sqft/yr · 2,500 sqft · Class B $3,033/mo
NNN CAM / insurance$455/mo
NNN property tax$728/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $4,316/mo

Occupancy analysis

All-in occupancy cost is 10.6% 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 $486,302 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~39%
Revenue$486,302
COGS (24%)−$116,712
Labor (14%)−$68,082
Occupancy−$46,609
TX MB gross tax (6.7%)−$32,582
Utilities / ins / mktg (8%)−$38,904
Card surcharge net+$5,349
Net profit $188,761
Most Likely
Typical bar, light food program, full two-shift staffing
~30%
Revenue$486,302
COGS (27%)−$131,302
Labor (17%)−$82,671
Occupancy−$51,788
TX MB gross tax (6.7%)−$32,582
Utilities / ins / mktg (10%)−$48,630
Card surcharge net+$5,349
Net profit $144,678
Stressed
Heavy food, larger crew, higher rent
~19%
Revenue$486,302
COGS (30%)−$145,891
Labor (22%)−$106,986
Occupancy−$56,967
TX MB gross tax (6.7%)−$32,582
Utilities / ins / mktg (12%)−$58,356
Card surcharge net+$5,349
Net profit $90,869
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 $144,678/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 (~$144,678 net) estimated

Revenue multiple
$243k–$389k
0.5–0.8× gross
SDE multiple
$362k–$506k
2.5–3.5× earnings
Cap rate
$438k–$579k
25–33%
Suggested range
$362k–$486k
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.