TXN
Texas Instruments Inc
Price:  
167.33 
USD
Volume:  
7,239,550.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXN Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Texas Instruments Inc (TXN) is 148.80 USD. This TXN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.33 USD, the upside of Texas Instruments Inc is %.

The range of the Intrinsic Value is 105.66 - 257.60 USD

167.33 USD
Stock Price
148.80 USD
Intrinsic Value
Intrinsic Value Details

TXN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.66 - 257.60 148.80 -11.1%
DCF (Growth 10y) 109.20 - 244.40 148.11 -11.5%
DCF (EBITDA 5y) 154.74 - 203.88 179.84 7.5%
DCF (EBITDA 10y) 144.05 - 202.72 172.10 2.9%
Fair Value 39.10 - 39.10 39.10 -76.63%
P/E 162.90 - 196.45 169.48 1.3%
EV/EBITDA 134.39 - 217.98 167.39 0.0%
EPV 54.69 - 77.68 66.18 -60.4%
DDM - Stable 57.99 - 182.78 120.39 -28.1%
DDM - Multi 85.39 - 194.41 117.10 -30.0%

TXN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 152,151.50
Beta 1.16
Outstanding shares (mil) 909.29
Enterprise Value (mil) 160,410.50
Market risk premium 4.60%
Cost of Equity 10.08%
Cost of Debt 4.31%
WACC 9.73%