As of 2024-12-15, the Intrinsic Value of Texas Instruments Inc (TXN) is
115.69 USD. This TXN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 191.59 USD, the upside of Texas Instruments Inc is
-39.60%.
The range of the Intrinsic Value is 80.33 - 204.53 USD
115.69 USD
Intrinsic Value
TXN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.33 - 204.53 |
115.69 |
-39.6% |
| DCF (Growth 10y) |
85.10 - 198.72 |
117.87 |
-38.5% |
| DCF (EBITDA 5y) |
131.17 - 191.48 |
161.99 |
-15.5% |
| DCF (EBITDA 10y) |
121.01 - 188.98 |
153.29 |
-20.0% |
| Fair Value |
29.73 - 29.73 |
29.73 |
-84.48% |
| P/E |
162.52 - 204.65 |
189.75 |
-1.0% |
| EV/EBITDA |
108.51 - 205.05 |
157.69 |
-17.7% |
| EPV |
47.88 - 71.44 |
59.66 |
-68.9% |
| DDM - Stable |
40.79 - 127.91 |
84.35 |
-56.0% |
| DDM - Multi |
72.22 - 160.40 |
97.97 |
-48.9% |
TXN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
174,772.23 |
| Beta |
1.45 |
| Outstanding shares (mil) |
912.22 |
| Enterprise Value (mil) |
186,076.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.59% |
| Cost of Debt |
4.25% |
| WACC |
10.17% |