|
Market Closed -
Other stock markets
|
After hours 08:00:00 pm | |||
| 298.57 USD | -4.14% |
|
267.14 | -10.53% |
| Jul. 13 | TD Cowen Adjusts Texas Instruments Price Target to $360 From $300, Maintains Buy Rating | MT |
| Jul. 09 | Texas Instruments Acquisition of Silicon Laboratories Subject to Singapore Public Input | MT |
Company Valuation: Texas Instruments Incorporated
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 | 271,726 | - | - |
| Change | - | -13.85% | 3.24% | 10.49% | -7.84% | 72.37% | - | - |
| Enterprise Value (EV) 1 | 172,059 | 149,617 | 157,460 | 177,066 | 166,804 | 279,346 | 279,296 | 276,037 |
| Change | - | -13.04% | 5.24% | 12.45% | -5.8% | 67.47% | -0.02% | -1.17% |
| P/E | 22.8x | 17.6x | 24.1x | 36.1x | 31.8x | 38.8x | 33.4x | 30.1x |
| PBR | 13.1x | 17.7x | 9.17x | 10.1x | 9.67x | 14.8x | 14.3x | 14.1x |
| PEG | - | 1.3x | -1x | -1.4x | 6.61x | 0.9x | 2.1x | 2.7x |
| Capitalization / Revenue | 9.49x | 7.49x | 8.84x | 10.9x | 8.92x | 12.9x | 11.6x | 10.6x |
| EV / Revenue | 9.38x | 7.47x | 8.99x | 11.3x | 9.43x | 13.3x | 11.9x | 10.8x |
| EV / EBITDA | 17.5x | 13.5x | 18.5x | 25.4x | 20.8x | 25.5x | 22.1x | 20.1x |
| EV / EBIT | 19.2x | 14.8x | 21.5x | 32.4x | 27.7x | 32.9x | 28.3x | 24.4x |
| EV / FCF | 27.3x | 25.3x | 117x | 118x | 64.1x | 37.8x | 32.5x | 28.4x |
| FCF Yield | 3.66% | 3.96% | 0.86% | 0.85% | 1.56% | 2.65% | 3.07% | 3.52% |
| 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% | 1.93% | 2.02% | 2.13% |
| EPS 2 | 8.26 | 9.41 | 7.07 | 5.2 | 5.45 | 7.69 | 8.941 | 9.931 |
| Distribution rate | 51% | 49.8% | 71% | 101% | 101% | 74.8% | 67.4% | 64% |
| Net sales 1 | 18,344 | 20,028 | 17,519 | 15,641 | 17,682 | 21,016 | 23,421 | 25,543 |
| EBITDA 1 | 9,857 | 11,065 | 8,506 | 6,973 | 8,022 | 10,955 | 12,665 | 13,714 |
| EBIT 1 | 8,960 | 10,140 | 7,331 | 5,465 | 6,023 | 8,479 | 9,856 | 11,304 |
| Net income 1 | 7,769 | 8,749 | 6,510 | 4,799 | 5,001 | 7,041 | 8,160 | 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 | 298.57 | 298.57 | 298.57 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.82x | 13.29x | 25.5x | 1.93% | 272B | |
| 21.59x | 12.14x | 18.01x | 0.37% | 4,930B | |
| 24.42x | 11.62x | 15.7x | 1.05% | 1,966B | |
| 42.33x | 17.46x | 25.71x | 0.68% | 1,827B | |
| 12.89x | 7.83x | 9.48x | 0.06% | 1,058B | |
| 5.67x | 3.27x | 3.93x | 0.31% | 900B | |
| 98.75x | 17.33x | 64.82x | -.--% | 871B | |
| -282.85x | 9.13x | 27.18x | -.--% | 518B | |
| 246.83x | 52.78x | 111.73x | -.--% | 319B | |
| 6.83x | 3.51x | 4.27x | 1.42% | 226B | |
| Average | 21.53x | 14.84x | 30.63x | 0.58% | 1,289B | |
| Weighted average by Cap. | 21.80x | 12.95x | 22.84x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TXN Stock
- Valuation Texas Instruments Incorporated
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
