← Buffalo Wild Wings Grill & Bar /

Financials

MB105808161
Dashboard › Buffalo Wild Wings Grill & Bar › Financial Intelligence

Buffalo Wild Wings Grill & Bar

9435 KATY FWY, Houston, TX 77024 · TABC MB105808161

Mixed Beverage Houston Market Enriched 2026-07-11
$716,732 Annual gross (L12M) ▲ 4.2% latest MoM Click for monthly detail
$59,728 Avg monthly ▼ 4.8% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $160,548/yr est. net Click for cost model
$401k–$562k Est. acquisition range 0.67× 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): $1,023,903 – $1,433,464/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 9435 KATY FWY, Houston, Texas (TABC MB105808161). Over the most recent 12 months it reported $716,732 in gross alcohol sales, averaging $59,728/month with a best month of $66,830. Sales mix: ~31% liquor · 68% beer · 1% wine. The building at this address is owned by LEVCAL HEDWIG VILLAGE LP % PRINCIPAL REAL ESTATE INV (12,936 sqft, $5,512,488 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $160,548 (~22% margin). Acquisition value is estimated at $401k–$562k 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
$716,732
Avg monthly
$59,728
Best month
$66,830
Dec 2025
Sales mix
31% Liq
68% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1057920000004
Property owner (landlord)LEVCAL HEDWIG VILLAGE LP % PRINCIPAL REAL ESTATE INV
Total building SF12,936
Assessed value$5,512,488

Buffalo Wild Wings Grill & Bar's share

Est. base rent ~$23/sqft/yr · 3,500 sqft · Class A $6,630/mo
NNN CAM / insurance$995/mo
NNN property tax$2,983/mo
Personal property tax est — no BPP record $143/mo
Total occupancy $10,751/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $716,732 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$716,732
COGS (24%)−$172,016
Labor (14%)−$100,342
Occupancy−$116,111
TX MB gross tax (6.7%)−$48,021
Utilities / ins / mktg (8%)−$57,339
Card surcharge net+$7,884
Net profit $230,788
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$716,732
COGS (27%)−$193,518
Labor (17%)−$121,844
Occupancy−$129,012
TX MB gross tax (6.7%)−$48,021
Utilities / ins / mktg (10%)−$71,673
Card surcharge net+$7,884
Net profit $160,548
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$716,732
COGS (30%)−$215,020
Labor (22%)−$157,681
Occupancy−$141,913
TX MB gross tax (6.7%)−$48,021
Utilities / ins / mktg (12%)−$86,008
Card surcharge net+$7,884
Net profit $75,974
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 Hedwig Village LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $160,548/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 (~$160,548 net) estimated

Revenue multiple
$358k–$573k
0.5–0.8× gross
SDE multiple
$401k–$562k
2.5–3.5× earnings
Cap rate
$487k–$642k
25–33%
Suggested range
$401k–$562k
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 2026-09-21

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.