Valuation Texas Instruments Incorporated

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-06-05 EDT			5-day change	1st Jan Change
285.06 ^USD	-6.65%		-6.75%	+64.31%

06-02	Texas Instruments Incorporated Announces Executive Changes, Effective August 1, 2026	CI
06-02	Texas Instruments Incorporated Announces CFO Changes, Effective August 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	174,057	149,949	154,812	171,050	157,637	259,431	-	-
Change	-	-13.85%	3.24%	10.49%	-7.84%	64.57%	-	-
Enterprise Value (EV) ¹	172,059	149,617	157,460	177,066	166,804	267,188	267,086	263,834
Change	-	-13.04%	5.24%	12.45%	-5.8%	60.18%	-0.04%	-1.22%
P/E ratio	22.8x	17.6x	24.1x	36.1x	31.8x	37.1x	31.9x	28.2x
PBR	13.1x	17.7x	9.17x	10.1x	9.67x	14.4x	13.5x	12.8x
PEG	-	1.3x	-1x	-1.4x	6.61x	0.9x	1.9x	2.2x
Capitalization / Revenue	9.49x	7.49x	8.84x	10.9x	8.92x	12.4x	11.2x	10.2x
EV / Revenue	9.38x	7.47x	8.99x	11.3x	9.43x	12.7x	11.5x	10.4x
EV / EBITDA	17.5x	13.5x	18.5x	25.4x	20.8x	24.5x	21.5x	19.5x
EV / EBIT	19.2x	14.8x	21.5x	32.4x	27.7x	31.5x	27.4x	23.5x
EV / FCF	27.3x	25.3x	117x	118x	64.1x	36.7x	31.6x	28.2x
FCF Yield	3.66%	3.96%	0.86%	0.85%	1.56%	2.73%	3.16%	3.55%
Dividend per Share ²	4.21	4.69	5.02	5.26	5.5	5.751	6.003	6.303
Rate of return	2.23%	2.84%	2.94%	2.81%	3.17%	2.02%	2.11%	2.21%
EPS ²	8.26	9.41	7.07	5.2	5.45	7.685	8.944	10.11
Distribution rate	51%	49.8%	71%	101%	101%	74.8%	67.1%	62.4%
Net sales ¹	18,344	20,028	17,519	15,641	17,682	21,002	23,248	25,410
EBITDA ¹	9,857	11,065	8,506	6,973	8,022	10,925	12,444	13,540
EBIT ¹	8,960	10,140	7,331	5,465	6,023	8,483	9,737	11,208
Net income ¹	7,769	8,749	6,510	4,799	5,001	7,038	8,120	9,202
Net Debt ¹	-1,998	-332	2,648	6,016	9,167	7,757	7,655	4,403
Reference price ²	188.47	165.22	170.46	187.51	173.49	285.06	285.06	285.06
Nbr of stocks (in thousands)	923,526	907,572	908,204	912,217	908,623	910,093	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/23/25	1/27/26	-	-	-

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	37.09x	12.72x	24.46x	2.02%	259B
NVIDIA CORPORATION	21.84x	12.28x	18.26x	0.37%	4,968B
BROADCOM INC.	42.83x	17.46x	25.82x	0.68%	1,826B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.13x	11.33x	15.47x	1.04%	1,943B
MICRON TECHNOLOGY, INC.	14.66x	8.53x	10.44x	0.06%	975B
SK HYNIX INC.	7.04x	3.96x	4.84x	0.23%	942B
AMD (ADVANCED MICRO DEVICES)	85.89x	15.12x	57.22x	-.--%	760B
INTEL CORPORATION	-283.9x	8.67x	25.8x	-.--%	498B
ARM HOLDINGS PLC	280.98x	60.62x	128.47x	-.--%	366B
MARVELL TECHNOLOGY GROUP LTD	142.57x	20.02x	53.05x	0.09%	230B
Average	37.31x	17.07x	36.38x	0.45%	1,277B
Weighted average by Cap.	25.35x	13.54x	23.86x	0.46%