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: 72.91%

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 / 6.54M (Avg.)

P/E Ratio | EPS

37.59 | 5.48

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 2028

Compare with Competitor

None MCHP MPWR NXPI

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

Estimated Revenue

24.95B

Low: 23.36B | High: 26.38B

No peer data available for comparison.

Estimated EBITDA

12.99B

Low: 12.16B | High: 13.73B

No peer data available for comparison.

Estimated EPS

10.65

Low: 9.77 | High: 11.45

No peer data available for comparison.

Estimated Net Income

9.79B

Low: 8.98B | High: 10.52B

No peer data available for comparison.

Estimated EBIT

11.29B

Low: 10.57B | High: 11.93B

No peer data available for comparison.

Estimated SG&A Expense

2.53B

Low: 2.37B | High: 2.67B

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

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

18.31B

Lower than competitor

Worse than AVGO's revenue of 139.01B.

Revenue Growth Rate

3.20%

Lower than competitor

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

EBITDA

9.53B

Lower than competitor

Worse than AVGO's ebitda of 67.08B.

EBITDA Margin

52.06%

Higher than competitor

Better than AVGO's ebitda margin of 48.25%.

EBIT

8.28B

Lower than competitor

Worse than AVGO's ebit of 45.77B.

EBIT Margin

45.23%

Higher than competitor

Better than AVGO's ebit margin of 32.93%.

Depreciation

1.25B

Lower than competitor

Better than AVGO's depreciation of 21.30B.

Total Cash

8.83B

No peer data available for comparison.

Cash as Percentage of Revenue

48.24%

No peer data available for comparison.

Receivables

1.82B

No peer data available for comparison.

Receivables as Percentage of Revenue

9.94%

No peer data available for comparison.

Inventories

3.28B

No peer data available for comparison.

Inventories as Percentage of Revenue

17.89%

No peer data available for comparison.

Accounts Payable

750.49M

No peer data available for comparison.

Payables as Percentage of Revenue

4.10%

No peer data available for comparison.

Capital Expenditure

-3.35B

Lower than competitor

Better than AVGO's capital expenditure of -1.99B.

CapEx as Percentage of Revenue

-18.33%

Lower than competitor

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

Weighted Average Cost of Capital (WACC)

8.20%

No peer data available for comparison.

Cost of Equity

8.57%

Lower than competitor

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

Cost of Debt

4.06%

Lower than competitor

Better than AVGO's cost of debt of 4.26%.

Beta

0.95

Lower than competitor

Better than AVGO's beta of 1.19.

Diluted Shares Outstanding

919.00M

Lower than competitor

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

Total Debt

13.60B

No peer data available for comparison.

Total Equity

171.92B

Lower than competitor

Worse than AVGO's total equity of 1.11T.

Total Capital

185.51B

No peer data available for comparison.

Debt Weighting

7.33%

Higher than competitor

Worse than AVGO's debt weighting of 0.00%.

Equity Weighting

92.67%

Higher than competitor

Better than AVGO's equity weighting of 0.00%.

EBIAT

7.34B

Lower than competitor

Worse than AVGO's ebiat of 40.71B.

Unlevered Free Cash Flow

5.10B

Lower than competitor

Worse than AVGO's unlevered free cash flow of 60.03B.

Long-Term Growth Rate

4.00%

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

Terminal Value

126.12B

No peer data available for comparison.

Enterprise Value

105.55B

No peer data available for comparison.

Net Debt

10.40B

No peer data available for comparison.

Equity Value

95.15B

No peer data available for comparison.

Equity Value Per Share

103.54

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

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

18.31B

Lower than competitor

Worse than AVGO's revenue of 139.01B.

Revenue Growth Rate

3.20%

Lower than competitor

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

EBITDA

9.53B

Lower than competitor

Worse than AVGO's ebitda of 67.08B.

EBITDA Margin

52.06%

Higher than competitor

Better than AVGO's ebitda margin of 48.25%.

EBIT

8.28B

Lower than competitor

Worse than AVGO's ebit of 45.77B.

EBIT Margin

45.23%

Higher than competitor

Better than AVGO's ebit margin of 32.93%.

Depreciation

1.25B

Lower than competitor

Better than AVGO's depreciation of 21.30B.

Total Cash

8.83B

No peer data available for comparison.

Cash as Percentage of Revenue

48.24%

No peer data available for comparison.

Receivables

1.82B

No peer data available for comparison.

Receivables as Percentage of Revenue

9.94%

No peer data available for comparison.

Inventories

3.28B

No peer data available for comparison.

Inventories as Percentage of Revenue

17.89%

No peer data available for comparison.

Accounts Payable

750.49M

No peer data available for comparison.

Payables as Percentage of Revenue

4.10%

No peer data available for comparison.

Capital Expenditure

-3.35B

Lower than competitor

Better than AVGO's capital expenditure of -1.99B.

CapEx as Percentage of Revenue

-18.33%

Lower than competitor

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

Weighted Average Cost of Capital (WACC)

8.20%

No peer data available for comparison.

Cost of Equity

8.57%

Lower than competitor

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

Cost of Debt

4.06%

Lower than competitor

Better than AVGO's cost of debt of 4.26%.

Beta

0.95

Lower than competitor

Better than AVGO's beta of 1.19.

Diluted Shares Outstanding

919.00M

Lower than competitor

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

Total Debt

13.60B

No peer data available for comparison.

Total Equity

171.92B

Lower than competitor

Worse than AVGO's total equity of 1.11T.

Total Capital

185.51B

No peer data available for comparison.

Debt Weighting

7.33%

Higher than competitor

Worse than AVGO's debt weighting of 0.00%.

Equity Weighting

92.67%

Higher than competitor

Better than AVGO's equity weighting of 0.00%.

EBIAT

7.34B

Lower than competitor

Worse than AVGO's ebiat of 40.71B.

Unlevered Free Cash Flow

5.10B

Lower than competitor

Worse than AVGO's unlevered free cash flow of 60.03B.

Long-Term Growth Rate

4.00%

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

Terminal Value

126.12B

No peer data available for comparison.

Enterprise Value

105.55B

No peer data available for comparison.

Net Debt

10.40B

No peer data available for comparison.

Equity Value

95.15B

No peer data available for comparison.

Equity Value Per Share

103.54

No peer data available for comparison.

Select Metric for Chart