Texas Instruments Incorporated (TXN)

205.980.01 (0.00%)

Texas Instruments Incorporated (TXN) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

Low Bankruptcy RiskGood ESGExpensive ValuationHighly ProfitableAdequate Financial HealthModerate EfficiencyWeak GrowthHigh QualityWeak Dividend ProfileIndustry Rank: 70.00%Sector Rank: 72.94%

NASDAQ - Technology - Semiconductors | Market Cap: 187.26B | Next Earnings Date: 21 Oct 2025

Day's Range

205.24 - 207.41

52-Week Range

139.95 - 221.69

Volume

4.54M / 6.59M (Avg.)

P/E Ratio | EPS

37.73 | 5.46

Trending:

Analyst Consensus

Compare with Competitor

None MCHP MPWR NXPI ON ADI

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

$194.00

5.82% Downside from current price

Higher downside than AVGO's downside of 3.64%.

Analyst Recommendation

Buy

Equal to AVGO's analyst recommendation of Buy.

Financial Forecasts for December 2025

Compare with Competitor

None MCHP MPWR NXPI

Analyze analyst forecasts for the company and compare them with competitors.

Estimated Revenue

17.29B

Low: 16.93B | High: 18.05B

No peer data available for comparison.

Estimated EBITDA

9.00B

Low: 8.81B | High: 9.40B

No peer data available for comparison.

Estimated EPS

5.53

Low: 5.07 | High: 6.12

No peer data available for comparison.

Estimated Net Income

5.08B

Low: 4.66B | High: 5.63B

No peer data available for comparison.

Estimated EBIT

7.82B

Low: 7.66B | High: 8.17B

No peer data available for comparison.

Estimated SG&A Expense

1.75B

Low: 1.72B | High: 1.83B

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2025

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None MCHP MPWR NXPI

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

19.69B

Lower than competitor

Worse than AVGO's revenue of 62.89B.

Revenue Growth Rate

6.01%

Lower than competitor

Worse than AVGO's revenue growth rate of 21.93%.

EBITDA

10.25B

Lower than competitor

Worse than AVGO's ebitda of 30.34B.

EBITDA Margin

52.08%

Higher than competitor

Better than AVGO's ebitda margin of 48.25%.

EBIT

9.02B

Lower than competitor

Worse than AVGO's ebit of 20.71B.

EBIT Margin

45.81%

Higher than competitor

Better than AVGO's ebit margin of 32.93%.

Depreciation

1.23B

Lower than competitor

Better than AVGO's depreciation of 9.64B.

Total Cash

9.06B

No peer data available for comparison.

Cash as Percentage of Revenue

46.04%

No peer data available for comparison.

Receivables

1.82B

No peer data available for comparison.

Receivables as Percentage of Revenue

9.24%

No peer data available for comparison.

Inventories

2.93B

No peer data available for comparison.

Inventories as Percentage of Revenue

14.89%

No peer data available for comparison.

Accounts Payable

706.98M

No peer data available for comparison.

Payables as Percentage of Revenue

3.59%

No peer data available for comparison.

Capital Expenditure

-2.63B

Lower than competitor

Better than AVGO's capital expenditure of -899.71M.

CapEx as Percentage of Revenue

-13.34%

Lower than competitor

Better than AVGO's capex as percentage of revenue of -1.43%.

Weighted Average Cost of Capital (WACC)

8.58%

No peer data available for comparison.

Cost of Equity

8.89%

Lower than competitor

Better than AVGO's cost of equity of 9.86%.

Cost of Debt

4.26%

Equal to AVGO's cost of debt of 4.26%.

Beta

0.98

Lower than competitor

Better than AVGO's beta of 1.19.

Diluted Shares Outstanding

916.00M

Lower than competitor

Better than AVGO's diluted shares outstanding of 4.78B.

Total Debt

11.22B

No peer data available for comparison.

Total Equity

175.82B

Lower than competitor

Worse than AVGO's total equity of 1.11T.

Total Capital

187.04B

No peer data available for comparison.

Debt Weighting

6.00%

Higher than competitor

Worse than AVGO's debt weighting of 0.00%.

Equity Weighting

94.00%

Higher than competitor

Better than AVGO's equity weighting of 0.00%.

EBIAT

7.99B

Lower than competitor

Worse than AVGO's ebiat of 18.42B.

Unlevered Free Cash Flow

6.36B

Lower than competitor

Worse than AVGO's unlevered free cash flow of 27.16B.

Long-Term Growth Rate

4.00%

Equal to AVGO's long-term growth rate of 4.00%.

Terminal Value

172.18B

No peer data available for comparison.

Enterprise Value

141.73B

No peer data available for comparison.

Net Debt

8.26B

No peer data available for comparison.

Equity Value

133.47B

No peer data available for comparison.

Equity Value Per Share

145.71

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2025

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None MCHP MPWR NXPI

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

19.69B

Lower than competitor

Worse than AVGO's revenue of 62.89B.

Revenue Growth Rate

6.01%

Lower than competitor

Worse than AVGO's revenue growth rate of 21.93%.

EBITDA

10.25B

Lower than competitor

Worse than AVGO's ebitda of 30.34B.

EBITDA Margin

52.08%

Higher than competitor

Better than AVGO's ebitda margin of 48.25%.

EBIT

9.02B

Lower than competitor

Worse than AVGO's ebit of 20.71B.

EBIT Margin

45.81%

Higher than competitor

Better than AVGO's ebit margin of 32.93%.

Depreciation

1.23B

Lower than competitor

Better than AVGO's depreciation of 9.64B.

Total Cash

9.06B

No peer data available for comparison.

Cash as Percentage of Revenue

46.04%

No peer data available for comparison.

Receivables

1.82B

No peer data available for comparison.

Receivables as Percentage of Revenue

9.24%

No peer data available for comparison.

Inventories

2.93B

No peer data available for comparison.

Inventories as Percentage of Revenue

14.89%

No peer data available for comparison.

Accounts Payable

706.98M

No peer data available for comparison.

Payables as Percentage of Revenue

3.59%

No peer data available for comparison.

Capital Expenditure

-2.63B

Lower than competitor

Better than AVGO's capital expenditure of -899.71M.

CapEx as Percentage of Revenue

-13.34%

Lower than competitor

Better than AVGO's capex as percentage of revenue of -1.43%.

Weighted Average Cost of Capital (WACC)

8.58%

No peer data available for comparison.

Cost of Equity

8.89%

Lower than competitor

Better than AVGO's cost of equity of 9.86%.

Cost of Debt

4.26%

Equal to AVGO's cost of debt of 4.26%.

Beta

0.98

Lower than competitor

Better than AVGO's beta of 1.19.

Diluted Shares Outstanding

916.00M

Lower than competitor

Better than AVGO's diluted shares outstanding of 4.78B.

Total Debt

11.22B

No peer data available for comparison.

Total Equity

175.82B

Lower than competitor

Worse than AVGO's total equity of 1.11T.

Total Capital

187.04B

No peer data available for comparison.

Debt Weighting

6.00%

Higher than competitor

Worse than AVGO's debt weighting of 0.00%.

Equity Weighting

94.00%

Higher than competitor

Better than AVGO's equity weighting of 0.00%.

EBIAT

7.99B

Lower than competitor

Worse than AVGO's ebiat of 18.42B.

Unlevered Free Cash Flow

6.36B

Lower than competitor

Worse than AVGO's unlevered free cash flow of 27.16B.

Long-Term Growth Rate

4.00%

Equal to AVGO's long-term growth rate of 4.00%.

Terminal Value

172.18B

No peer data available for comparison.

Enterprise Value

141.73B

No peer data available for comparison.

Net Debt

8.26B

No peer data available for comparison.

Equity Value

133.47B

No peer data available for comparison.

Equity Value Per Share

145.71

No peer data available for comparison.

Select Metric for Chart