← Dudley's Sports Grill /

Financials

MB200126833
Dashboard › Dudley's Sports Grill › Financial Intelligence

Dudley's Sports Grill

2975 STATE HIGHWAY 66 STE B, Fate, TX 75087 · TABC MB200126833

Mixed Beverage Fate Market Enriched 2026-06-15
$1,270,560 Annual gross (L12M) ▼ 8.1% latest MoM Click for monthly detail
$105,880 Avg monthly ▲ 2.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $356,964/yr est. net Click for cost model
$892k–$1,249k 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): $1,815,086 – $2,541,120/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Dudley's Sports Grill My bars

Executive Summary

Click to expand full narrative

Dudley's Sports Grill is a mixed-beverage licensed establishment at 2975 STATE HIGHWAY 66 STE B, Fate, Texas (TABC MB200126833). Over the most recent 12 months it reported $1,270,560 in gross alcohol sales, averaging $105,880/month with a best month of $129,792. Sales mix: ~61% liquor · 37% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $356,964 (~28% margin). Acquisition value is estimated at $892k–$1,249k 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
$1,270,560
Avg monthly
$105,880
Best month
$129,792
Dec 2025
Sales mix
61% Liq
37% 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)$11,117/mo
NNN CAM / insurance$1,668/mo
Total occupancy$13,029/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 $1,270,560 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,270,560
COGS (24%)−$304,934
Labor (14%)−$177,878
Occupancy−$140,708
TX MB gross tax (6.7%)−$85,128
Utilities / ins / mktg (8%)−$101,645
Card surcharge net+$13,976
Net profit $474,243
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,270,560
COGS (27%)−$343,051
Labor (17%)−$215,995
Occupancy−$156,342
TX MB gross tax (6.7%)−$85,128
Utilities / ins / mktg (10%)−$127,056
Card surcharge net+$13,976
Net profit $356,964
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,270,560
COGS (30%)−$381,168
Labor (22%)−$279,523
Occupancy−$171,977
TX MB gross tax (6.7%)−$85,128
Utilities / ins / mktg (12%)−$152,467
Card surcharge net+$13,976
Net profit $214,274
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 Dudleysports LLC looking up officers…
3
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $356,964/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 (~$356,964 net) estimated

Revenue multiple
$635k–$1.02M
0.5–0.8× gross
SDE multiple
$892k–$1.25M
2.5–3.5× earnings
Cap rate
$1.08M–$1.43M
25–33%
Suggested range
$892k–$1,249k
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 2026-06-09

Lookup pending — check back tomorrow

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