Dashboard Buffalo Wild Wings Grill & Bar #150 Financial Intelligence

Buffalo Wild Wings Grill & Bar #150

2948 INTERSTATE 45 N # 500, Conroe, TX 77303 · TABC MB642465

Mixed Beverage Conroe Market Enriched 2026-07-12
$673,336 Annual gross (L12M) ▼ 19.3% latest MoM Click for monthly detail
$56,111 Avg monthly ▼ 13.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $189,241/yr est. net Click for cost model
$473k–$662k 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): $961,909 – $1,346,672/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Buffalo Wild Wings Grill & Bar #150 My bars

Executive Summary

Click to expand full narrative

Buffalo Wild Wings Grill & Bar #150 is a mixed-beverage licensed establishment at 2948 INTERSTATE 45 N # 500, Conroe, Texas (TABC MB642465). Over the most recent 12 months it reported $673,336 in gross alcohol sales, averaging $56,111/month with a best month of $68,199. Sales mix: ~29% liquor · 70% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $189,241 (~28% margin). Acquisition value is estimated at $473k–$662k 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
$673,336
Avg monthly
$56,111
Best month
$68,199
Oct 2025
Sales mix
29% Liq
70% Beer · 1% 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)$5,892/mo
NNN CAM / insurance$884/mo
Total occupancy$6,899/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 $673,336 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$673,336
COGS (24%)−$161,601
Labor (14%)−$94,267
Occupancy−$74,508
TX MB gross tax (6.7%)−$45,114
Utilities / ins / mktg (8%)−$53,867
Card surcharge net+$7,407
Net profit $251,387
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$673,336
COGS (27%)−$181,801
Labor (17%)−$114,467
Occupancy−$82,787
TX MB gross tax (6.7%)−$45,114
Utilities / ins / mktg (10%)−$67,334
Card surcharge net+$7,407
Net profit $189,241
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$673,336
COGS (30%)−$202,001
Labor (22%)−$148,134
Occupancy−$91,065
TX MB gross tax (6.7%)−$45,114
Utilities / ins / mktg (12%)−$80,800
Card surcharge net+$7,407
Net profit $113,629
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 $189,241/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 (~$189,241 net) estimated

Revenue multiple
$337k–$539k
0.5–0.8× gross
SDE multiple
$473k–$662k
2.5–3.5× earnings
Cap rate
$573k–$757k
25–33%
Suggested range
$473k–$662k
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.