← Buffalo Wild Wings /

Financials

MB106167499
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

9005 BROADWAY ST, Pearland, TX 77584 · TABC MB106167499

Mixed Beverage Pearland Market Enriched 2026-07-11
$584,511 Annual gross (L12M) ▲ 9.7% latest MoM Click for monthly detail
$48,709 Avg monthly ▼ 0.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $164,218/yr est. net Click for cost model
$411k–$575k 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): $835,016 – $1,169,022/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 9005 BROADWAY ST, Pearland, Texas (TABC MB106167499). Over the most recent 12 months it reported $584,511 in gross alcohol sales, averaging $48,709/month with a best month of $54,736. Sales mix: ~34% liquor · 64% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $164,218 (~28% margin). Acquisition value is estimated at $411k–$575k 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
$584,511
Avg monthly
$48,709
Best month
$54,736
Oct 2025
Sales mix
34% Liq
64% Beer · 2% 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)$5,114/mo
NNN CAM / insurance$767/mo
Total occupancy$5,994/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 $584,511 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$584,511
COGS (24%)−$140,283
Labor (14%)−$81,832
Occupancy−$64,732
TX MB gross tax (6.7%)−$39,162
Utilities / ins / mktg (8%)−$46,761
Card surcharge net+$6,430
Net profit $218,172
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$584,511
COGS (27%)−$157,818
Labor (17%)−$99,367
Occupancy−$71,924
TX MB gross tax (6.7%)−$39,162
Utilities / ins / mktg (10%)−$58,451
Card surcharge net+$6,430
Net profit $164,218
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$584,511
COGS (30%)−$175,353
Labor (22%)−$128,592
Occupancy−$79,116
TX MB gross tax (6.7%)−$39,162
Utilities / ins / mktg (12%)−$70,141
Card surcharge net+$6,430
Net profit $98,575
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 Urh Pearland LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $164,218/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 (~$164,218 net) estimated

Revenue multiple
$292k–$468k
0.5–0.8× gross
SDE multiple
$411k–$575k
2.5–3.5× earnings
Cap rate
$498k–$657k
25–33%
Suggested range
$411k–$575k
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 2026-07-04

No federal lawsuits — past or pending