PerformanceRiskValuationProfitabilityCashflowLiquidityESGRevenue & Geographic ExposureForecastFinancial GrowthIncome GrowthCashflow GrowthBalance Sheet Growth
Texas Instruments Incorporated (TXN)
205.980.01 (0.00%)
205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Has downside compared to ON's upside of 17.67%.
Buy
Equal to ON's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
20.03B
Better than ON's revenue of 8.33B.
9.18%
Worse than ON's revenue growth rate of 23.54%.
11.22B
Better than ON's ebitda of 3.34B.
56.05%
Better than ON's ebitda margin of 40.10%.
10.25B
Better than ON's ebit of 2.79B.
51.16%
Better than ON's ebit margin of 33.47%.
979.00M
Worse than ON's depreciation of 551.80M.
9.07B
Better than ON's total cash of 2.92B.
45.27%
Better than ON's cash as percentage of revenue of 35.06%.
1.90B
Worse than ON's receivables of 842.30M.
9.46%
Better than ON's receivables as percentage of revenue of 10.12%.
2.76B
Worse than ON's inventories of 1.62B.
13.77%
Better than ON's inventories as percentage of revenue of 19.42%.
851.00M
Better than ON's accounts payable of 852.10M.
4.25%
Better than ON's payables as percentage of revenue of 10.23%.
-2.80B
Better than ON's capital expenditure of -1.04B.
-13.97%
Better than ON's capex as percentage of revenue of -12.44%.
8.58%
Better than ON's weighted average cost of capital (wacc) of 11.20%.
8.89%
Better than ON's cost of equity of 12.07%.
4.26%
Equal to ON's cost of debt of 4.26%.
0.98
Better than ON's beta of 1.65.
916.00M
Worse than ON's diluted shares outstanding of 446.80M.
11.22B
Worse than ON's total debt of 3.36B.
175.82B
Better than ON's total equity of 30.04B.
187.04B
Better than ON's total capital of 33.40B.
6.00%
Better than ON's debt weighting of 10.06%.
94.00%
Better than ON's equity weighting of 89.94%.
8.94B
Better than ON's ebiat of 2.24B.
6.27B
Better than ON's unlevered free cash flow of 1.71B.
4.00%
Equal to ON's long-term growth rate of 4.00%.
172.18B
Better than ON's terminal value of 26.09B.
141.75B
Better than ON's enterprise value of 20.92B.
8.26B
Worse than ON's net debt of 876.80M.
133.49B
Better than ON's equity value of 20.05B.
145.73
Better than ON's equity value per share of 44.87.
Analyze analyst forecasts for the company and compare them with competitors.
17.29B
Better than ON's estimated revenue of 7.40B.
9.00B
Better than ON's estimated ebitda of 2.22B.
5.53
Better than ON's estimated eps of 4.28.
5.08B
Better than ON's estimated net income of 1.97B.
7.82B
Better than ON's estimated ebit of 1.55B.
1.75B
Worse than ON's estimated sg&a expense of 666.82M.