Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
56.63 USD82.38 USD110.15 USD
+229%
82.38 USDCurrent price is 229.4% above the base model value.
T
TechnologySemiconductorsUnited States
TXN.US · Texas Instruments Incorporated
NMS · US · USD
Latest price271.34 USD
30D-15.31%
Vs. base value+290%
Research summary
TXN.US latest organized financial period shows revenue grew +13.05% YoY and net income grew +4.21% YoY. Current price is about 271 USD, while the model base case is about 69.61 USD; the current price sits +290% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue18B USD
Net income5B USD
Free cash flow3B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price271.34 USD
Base value69.61 USD
Vs. base+290%
Price date2026/04/28
56.74 USD69.61 USD83.50 USD
+290%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
89.20 USD102.79 USD111.25 USD
+164%
102.79 USDCurrent price is 164% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth27.2%
Current price implies roughly 27.2% annualized FCF growth.
27.2%Current price implies roughly 27.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.85 USD56.85 USD56.85 USD
+377%
56.85 USDCurrent price is 377.3% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 18B USD | 5B USD | 3B USD | 5.45 |
| 2024/12/30 | Annual | 16B USD | 5B USD | 1B USD | 5.2 |
| 2023/12/30 | Annual | 18B USD | 7B USD | 1B USD | 7.07 |
| 2022/12/30 | Annual | 20B USD | 9B USD | 6B USD | 9.41 |
| 2021/12/30 | Annual | 18B USD | 8B USD | 6B USD | 8.26 |
Ad placement