Valuation Texas Instruments Incorporated

Stocks

Real-time Estimate Cboe BZX Other stock markets 02:11:00 14/07/26 am AEST			5-day change	1st Jan Change
303.01 ^USD	-2.71%		-0.43%	+74.19%

11:43pm	TD Cowen Adjusts Texas Instruments Price Target to $360 From $300, Maintains Buy Rating	MT
09/07	Texas Instruments Acquisition of Silicon Laboratories Subject to Singapore Public Input	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	174,057	149,949	154,812	171,050	157,637	283,458	-	-
Change	-	-13.85%	3.24%	10.49%	-7.84%	79.82%	-	-
Enterprise Value (EV) ¹	172,059	149,617	157,460	177,066	166,804	291,077	291,027	287,768
Change	-	-13.04%	5.24%	12.45%	-5.8%	74.5%	-0.02%	-1.12%
P/E	22.8x	17.6x	24.1x	36.1x	31.8x	40.6x	34.9x	31.4x
PBR	13.1x	17.7x	9.17x	10.1x	9.67x	15.7x	15x	14.7x
PEG	-	1.3x	-1x	-1.4x	6.61x	1x	2.1x	2.8x
Capitalization / Revenue	9.49x	7.49x	8.84x	10.9x	8.92x	13.5x	12.1x	11.1x
EV / Revenue	9.38x	7.47x	8.99x	11.3x	9.43x	13.9x	12.4x	11.3x
EV / EBITDA	17.5x	13.5x	18.5x	25.4x	20.8x	26.6x	23x	21x
EV / EBIT	19.2x	14.8x	21.5x	32.4x	27.7x	34.3x	29.5x	25.5x
EV / FCF	27.3x	25.3x	117x	118x	64.1x	39.4x	33.9x	29.6x
FCF Yield	3.66%	3.96%	0.86%	0.85%	1.56%	2.54%	2.95%	3.38%
Dividend per Share ²	4.21	4.69	5.02	5.26	5.5	5.756	6.024	6.357
Rate of return	2.23%	2.84%	2.94%	2.81%	3.17%	1.85%	1.93%	2.04%
EPS ²	8.26	9.41	7.07	5.2	5.45	7.68	8.927	9.931
Distribution rate	51%	49.8%	71%	101%	101%	74.9%	67.5%	64%
Net sales ¹	18,344	20,028	17,519	15,641	17,682	21,005	23,401	25,543
EBITDA ¹	9,857	11,065	8,506	6,973	8,022	10,953	12,634	13,714
EBIT ¹	8,960	10,140	7,331	5,465	6,023	8,484	9,850	11,304
Net income ¹	7,769	8,749	6,510	4,799	5,001	7,034	8,144	9,252
Net Debt ¹	-1,998	-332	2,648	6,016	9,167	7,620	7,570	4,311
Reference price ²	188.47	165.22	170.46	187.51	173.49	311.46	311.46	311.46
Nbr of stocks (in thousands)	923,526	907,572	908,204	912,217	908,623	910,093	-	-
Announcement Date	25/1/22	24/1/23	23/1/24	23/1/25	27/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TEXAS INSTRUMENTS INCORPORATED	40.55x	13.86x	26.57x	1.85%	283B
NVIDIA CORPORATION	22.38x	12.6x	18.69x	0.36%	5,110B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.17x	11.5x	15.53x	1.06%	1,951B
BROADCOM INC.	44.09x	18.18x	26.76x	0.65%	1,903B
MICRON TECHNOLOGY, INC.	13.47x	8.2x	9.93x	0.05%	1,106B
SK HYNIX INC.	6.73x	3.98x	4.78x	0.26%	1,058B
AMD (ADVANCED MICRO DEVICES)	103.09x	18.1x	67.71x	-.--%	910B
INTEL CORPORATION	-295.83x	9.73x	28.95x	-.--%	552B
ARM HOLDINGS PLC	266.98x	57.15x	120.98x	-.--%	345B
KIOXIA HOLDINGS CORPORATION	7.84x	4.07x	4.95x	1.24%	261B
Average	23.35x	15.74x	32.49x	0.55%	1,348B
Weighted average by Cap.	22.53x	13.45x	23.81x	0.47%