← Buffalo Wild Wings Grill & Bar #232 /

Financials

MB708113
Dashboard › Buffalo Wild Wings Grill & Bar #232 › Financial Intelligence

Buffalo Wild Wings Grill & Bar #232

7905 N NAVARRO ST STE 100, Victoria, TX 77904 · TABC MB708113

Mixed Beverage Victoria Market Enriched 2026-07-12
$702,547 Annual gross (L12M) ▼ 14.2% latest MoM Click for monthly detail
$58,546 Avg monthly ▼ 2.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $197,381/yr est. net Click for cost model
$493k–$691k 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): $1,003,639 – $1,405,094/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #232 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #232 is a mixed-beverage licensed establishment at 7905 N NAVARRO ST STE 100, Victoria, Texas (TABC MB708113). Over the most recent 12 months it reported $702,547 in gross alcohol sales, averaging $58,546/month with a best month of $71,894. Sales mix: ~22% liquor · 78% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $197,381 (~28% margin). Acquisition value is estimated at $493k–$691k 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
$702,547
Avg monthly
$58,546
Best month
$71,894
Oct 2025
Sales mix
22% Liq
78% 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)$6,147/mo
NNN CAM / insurance$922/mo
Total occupancy$7,204/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 $702,547 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$702,547
COGS (24%)−$168,611
Labor (14%)−$98,357
Occupancy−$77,804
TX MB gross tax (6.7%)−$47,071
Utilities / ins / mktg (8%)−$56,204
Card surcharge net+$7,728
Net profit $262,229
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$702,547
COGS (27%)−$189,688
Labor (17%)−$119,433
Occupancy−$86,448
TX MB gross tax (6.7%)−$47,071
Utilities / ins / mktg (10%)−$70,255
Card surcharge net+$7,728
Net profit $197,381
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$702,547
COGS (30%)−$210,764
Labor (22%)−$154,560
Occupancy−$95,093
TX MB gross tax (6.7%)−$47,071
Utilities / ins / mktg (12%)−$84,306
Card surcharge net+$7,728
Net profit $118,481
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 $197,381/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 (~$197,381 net) estimated

Revenue multiple
$351k–$562k
0.5–0.8× gross
SDE multiple
$493k–$691k
2.5–3.5× earnings
Cap rate
$598k–$790k
25–33%
Suggested range
$493k–$691k
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.