← Buffalo Wild Wings /

Financials

MB615786
Dashboard › Buffalo Wild Wings › Financial Intelligence

Buffalo Wild Wings

5107 W WADLEY AVE, Midland, TX 79707 · TABC MB615786

Mixed Beverage Midland Market Enriched 2026-06-15
$1,369,163 Annual gross (L12M) ▼ 8.1% latest MoM Click for monthly detail
$114,097 Avg monthly ▼ 3.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $384,666/yr est. net Click for cost model
$962k–$1,346k 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): $1,955,947 – $2,738,326/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 5107 W WADLEY AVE, Midland, Texas (TABC MB615786). Over the most recent 12 months it reported $1,369,163 in gross alcohol sales, averaging $114,097/month with a best month of $123,415. Sales mix: ~31% liquor · 69% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $384,666 (~28% margin). Acquisition value is estimated at $962k–$1,346k 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
$1,369,163
Avg monthly
$114,097
Best month
$123,415
May 2025
Sales mix
31% Liq
69% 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)$11,980/mo
NNN CAM / insurance$1,797/mo
Total occupancy$14,040/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 $1,369,163 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,369,163
COGS (24%)−$328,599
Labor (14%)−$191,683
Occupancy−$151,628
TX MB gross tax (6.7%)−$91,734
Utilities / ins / mktg (8%)−$109,533
Card surcharge net+$15,061
Net profit $511,047
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,369,163
COGS (27%)−$369,674
Labor (17%)−$232,758
Occupancy−$168,476
TX MB gross tax (6.7%)−$91,734
Utilities / ins / mktg (10%)−$136,916
Card surcharge net+$15,061
Net profit $384,666
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,369,163
COGS (30%)−$410,749
Labor (22%)−$301,216
Occupancy−$185,323
TX MB gross tax (6.7%)−$91,734
Utilities / ins / mktg (12%)−$164,300
Card surcharge net+$15,061
Net profit $230,902
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 Midland Wings LTD looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $384,666/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 (~$384,666 net) estimated

Revenue multiple
$685k–$1.10M
0.5–0.8× gross
SDE multiple
$962k–$1.35M
2.5–3.5× earnings
Cap rate
$1.17M–$1.54M
25–33%
Suggested range
$962k–$1,346k
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 2026-06-10

Lookup pending — check back tomorrow

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