← Buffalo Wild Wings /

Financials

MB925621
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

7903 PAT BOOKER RD, Live Oak, TX 78233 · TABC MB925621

Mixed Beverage Live Oak Market Enriched 2026-08-26
$315,132 Annual gross (L12M) ▲ 14.2% latest MoM Click for monthly detail
$26,261 Avg monthly ▲ 13.4% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $70,590/yr est. net Click for cost model
$176k–$247k 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): $450,189 – $630,264/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 7903 PAT BOOKER RD, Live Oak, Texas (TABC MB925621). Over the most recent 12 months it reported $315,132 in gross alcohol sales, averaging $26,261/month with a best month of $30,335. Sales mix: ~31% liquor · 69% beer · 0% wine. The building at this address is owned by JUDSON INDEPENDENT (17,568 sqft, $5,906,390 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $70,590 (~22% margin). Acquisition value is estimated at $176k–$247k 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
$315,132
Avg monthly
$26,261
Best month
$30,335
May 2026
Sales mix
31% Liq
69% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID297127
Property owner (landlord)JUDSON INDEPENDENT
Total building SF17,568
Assessed value$5,906,390

Buffalo Wild Wings's share

Est. base rent ~$11/sqft/yr · 2,500 sqft · Class A $2,325/mo
NNN CAM / insurance$349/mo
NNN property tax$1,611/mo
Personal property tax own fixtures · Prop 1246967 $443/mo
Total occupancy $4,727/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 $315,132 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$315,132
COGS (24%)−$75,632
Labor (14%)−$44,118
Occupancy−$51,051
TX MB gross tax (6.7%)−$21,114
Utilities / ins / mktg (8%)−$25,211
Card surcharge net+$3,466
Net profit $101,473
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$315,132
COGS (27%)−$85,086
Labor (17%)−$53,572
Occupancy−$56,724
TX MB gross tax (6.7%)−$21,114
Utilities / ins / mktg (10%)−$31,513
Card surcharge net+$3,466
Net profit $70,590
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$315,132
COGS (30%)−$94,540
Labor (22%)−$69,329
Occupancy−$62,396
TX MB gross tax (6.7%)−$21,114
Utilities / ins / mktg (12%)−$37,816
Card surcharge net+$3,466
Net profit $33,404
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 $70,590/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 (~$70,590 net) estimated

Revenue multiple
$158k–$252k
0.5–0.8× gross
SDE multiple
$176k–$247k
2.5–3.5× earnings
Cap rate
$214k–$282k
25–33%
Suggested range
$176k–$247k
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.