Valuation Texas Instruments Incorporated

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-09 EDT			5-day change	1st Jan Change
216.39 ^USD	-0.11%		+0.37%	+15.40%

07-08	Mizuho Adjusts Texas Instruments' Price Target to $205 From $170, Maintains Neutral Rating	MT
07-08	KeyBanc Adjusts Price Target on Texas Instruments to $240 From $215, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	150,662	174,057	149,949	154,812	171,050	196,584	-	-
Change	-	15.53%	-13.85%	3.24%	10.49%	14.93%	-	-
Enterprise Value (EV) ¹	150,892	172,059	149,617	157,460	177,066	205,875	205,684	205,274
Change	-	14.03%	-13.04%	5.24%	12.45%	16.27%	-0.09%	-0.2%
P/E ratio	27.5x	22.8x	17.6x	24.1x	36.1x	39.2x	32.4x	27.8x
PBR	16.4x	13.1x	17.7x	9.17x	10.1x	12.4x	12.8x	12.8x
PEG	-	0.6x	1.3x	-1x	-1.4x	6.49x	1.5x	1.7x
Capitalization / Revenue	10.4x	9.49x	7.49x	8.84x	10.9x	11.4x	10.3x	9.29x
EV / Revenue	10.4x	9.38x	7.47x	8.99x	11.3x	11.9x	10.8x	9.7x
EV / EBITDA	22.1x	17.5x	13.5x	18.5x	25.4x	25.7x	21.9x	18.9x
EV / EBIT	25.6x	19.2x	14.8x	21.5x	32.4x	34.3x	28.8x	24.3x
EV / FCF	27.5x	27.3x	25.3x	117x	118x	95.6x	34.1x	24.9x
FCF Yield	3.64%	3.66%	3.96%	0.86%	0.85%	1.05%	2.93%	4.02%
Dividend per Share ²	3.72	4.21	4.69	5.02	5.26	5.492	5.7	5.885
Rate of return	2.27%	2.23%	2.84%	2.94%	2.81%	2.54%	2.63%	2.72%
EPS ²	5.97	8.26	9.41	7.07	5.2	5.514	6.68	7.781
Distribution rate	62.3%	51%	49.8%	71%	101%	99.6%	85.3%	75.6%
Net sales ¹	14,461	18,344	20,028	17,519	15,641	17,309	19,088	21,170
EBITDA ¹	6,825	9,857	11,065	8,506	6,973	7,998	9,406	10,853
EBIT ¹	5,894	8,960	10,140	7,331	5,465	5,998	7,130	8,440
Net income ¹	5,595	7,769	8,749	6,510	4,799	5,056	5,986	6,791
Net Debt ¹	230	-1,998	-332	2,648	6,016	9,291	9,100	8,690
Reference price ²	164.13	188.47	165.22	170.46	187.51	216.39	216.39	216.39
Nbr of stocks (in thousands)	917,942	923,526	907,572	908,204	912,217	908,472	-	-
Announcement Date	1/26/21	1/25/22	1/24/23	1/23/24	1/23/25	-	-	-

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	39.29x	11.91x	25.77x	2.54%	197B
NVIDIA CORPORATION	39.19x	19.09x	31.95x	0.02%	3,974B
BROADCOM INC.	61.52x	21.08x	31.74x	0.87%	1,307B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	18.32x	7.2x	10.68x	1.72%	967B
AMD (ADVANCED MICRO DEVICES)	69.96x	6.82x	32.55x	-.--%	224B
QUALCOMM, INC.	16.22x	3.93x	10.17x	2.19%	175B
ARM HOLDINGS PLC	132.12x	31.78x	65.46x	-.--%	156B
SK HYNIX INC.	6.61x	2.23x	3.7x	0.53%	141B
MICRON TECHNOLOGY, INC.	17.59x	3.89x	8x	0.37%	137B
ANALOG DEVICES, INC.	54.05x	11.83x	26.33x	1.6%	120B
Average	45.49x	11.98x	24.63x	0.98%	739.96B
Weighted average by Cap.	41.98x	16.51x	28.11x	0.55%