Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
61.60 USD90.11 USD120.94 USD
+201%
90.11 USDCurrent price is 201.1% above the base model value.
T
US
TXN.US · TEXAS INSTRUMENTS INC
US · US
Latest price271.34 USD
30D-21.45%
Vs. base value+262%
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 75.06 USD; the current price sits +262% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price271.34 USD
Base value75.06 USD
Vs. base+262%
Price date2026/04/29
60.81 USD75.06 USD90.45 USD
+261%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
96.54 USD111.54 USD120.89 USD
+143%
111.54 USDCurrent price is 143.3% above the base model value.Adjusted reference: 329.92 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth25.8%
Current price implies roughly 25.8% annualized FCF growth.
25.8%Current price implies roughly 25.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
60.01 USD60.01 USD60.01 USD
+352%
60.01 USDCurrent price is 352.2% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Integration and restructuring costs | Restructuring | -406M USD | Medium |
| 2021/12/31 | Integration and restructuring costs | Restructuring | -246M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -43M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -19M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 18B USD | 5B USD | - | 3B USD | 5.45 | - |
| 2024/12/31 | Annual | 16B USD | 5B USD | - | 1B USD | 5.2 | - |
| 2023/12/31 | Annual | 18B USD | 7B USD | - | 1B USD | 7.07 | - |
| 2022/12/31 | Annual | 20B USD | 9B USD | 9B USD | 6B USD | 9.41 | 9.85 |
| 2021/12/31 | Annual | 18B USD | 8B USD | 8B USD | 6B USD | 8.26 | 8.57 |
Ad placement