TXN Texas Instruments
Intrinsic value$61.59
Price (at call)$263.43
Margin of safety
-76.6%
vs market (rating basis)
-39.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -4.1% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 38.4% |
| Years to target margin | 5 |
| Sales-to-capital | 0.64 |
| Beta | 1.31 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 10.6% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 34.89B |
| PV of terminal value | 31.84B |
| Equity value | 56.24B |
| ÷ shares → per share | $61.59 |
News
neutral +0.10 · 8 articles
- What Was Qualcomm Stock Telling You Before It Ran?
- Applied Materials Stock Already Fell Without A Shock, So What Would A Real One Do?
- Buy TI and NVIDIA for Exposure to Semiconductor Boom
- Should You Buy Cirrus Logic Stock Because Its Buyback Got Cheaper?
- Texas Instruments Is Up 55% in 2026: This Is the Secret Tech Stock You’re Missing Out On
- 1 Semiconductor Stock with Exciting Potential and 2 Facing Headwinds
- Five Dividend Stocks Crushing Inflation With Consistent Dividend Payout Growth
- Qorvo, Qualcomm, Texas Instruments, Vishay Intertechnology, and Impinj Stocks Trade Up, What You Need To Know
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 18.66B | -4.1% | 38.4% | 6.28B | 0 | 6.28B | 5.67B |
| 2 | 18.06B | -3.2% | 38.4% | 6.08B | 0 | 6.08B | 4.96B |
| 3 | 17.63B | -2.4% | 38.4% | 5.93B | 0 | 5.93B | 4.38B |
| 4 | 17.36B | -1.5% | 38.4% | 5.84B | 0 | 5.84B | 3.90B |
| 5 | 17.23B | -0.7% | 38.4% | 5.80B | 0 | 5.80B | 3.50B |
| 6 | 17.26B | 0.1% | 38.4% | 5.81B | 36.68M | 5.77B | 3.15B |
| 7 | 17.43B | 1.0% | 38.4% | 5.86B | 262.91M | 5.60B | 2.76B |
| 8 | 17.74B | 1.8% | 38.4% | 5.97B | 493.88M | 5.48B | 2.44B |
| 9 | 18.21B | 2.7% | 38.4% | 6.13B | 735.40M | 5.39B | 2.17B |
| 10 | 18.85B | 3.5% | 38.4% | 6.34B | 993.69M | 5.35B | 1.95B |