TXN · Texas Instruments Incorporated
$285.432026-07-21Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$121
-57.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($83 · $128) Analysts Range ($175 · $400) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $17.5B | — | 45.4% | 12.7% | $6.9B | −$4.9B | $2.0B | 9.6% | — | 26.6% | $26.1B | $7.12 | — |
| 2024.Q4 | $17.5B | 0.0% | 45.4% | 12.0% | $7.0B | −$3.6B | $3.4B | 8.7% | — | 25.4% | $29.0B | $7.12 | — |
| 2025.Q1 | $15.6B | -10.7% | 37.9% | 10.4% | $5.3B | −$4.0B | $1.3B | 10.3% | — | 18.1% | $29.8B | $5.25 | — |
| 2025.Q4 | $15.6B | 0.0% | 37.9% | 12.4% | $5.2B | −$3.3B | $1.9B | 8.7% | — | 16.9% | $31.8B | $5.25 | — |
| 2026.Q1 | $18.4B | 17.9% | 38.3% | 12.7% | $6.2B | −$2.8B | $3.4B | 10.1% | — | 19.4% | $31.7B | $5.87 | 36.9 |
| italics below = DCF projection · 10yr Rev CAGR: 8.2% |
| 2027.Q1 | $21.7B | +17.5% | 36.9% | 13.4% | $6.9B | −$2.7B | $4.3B | 9.8% | $3.9B | 21.0% | $34.3B | $6.98 | 40.9 |
| 2028.Q1 | $24.0B | +10.8% | 36.9% | 14.2% | $7.6B | −$2.3B | $5.3B | 9.7% | $4.4B | 21.4% | $36.7B | $7.68 | 37.2 |
| 2029.Q1 | $26.5B | +10.5% | 36.9% | 14.9% | $8.3B | −$3.2B | $5.2B | 9.6% | $3.9B | 21.8% | $39.9B | $8.41 | 33.9 |
| 2030.Q1 | $29.3B | +10.3% | 36.9% | 15.6% | $9.1B | −$3.3B | $5.8B | 9.5% | $4.0B | 22.0% | $43.1B | $9.20 | 31.0 |
| 2031.Q1 | $31.3B | +7.1% | 36.9% | 16.4% | $9.7B | −$2.6B | $7.0B | 9.3% | $4.5B | 21.8% | $45.8B | $9.76 | 29.2 |
|
| Term. Yr+ | $42.2B | 4.1% | 31.6% | 20.0% | $10.7B | −$2.4B | $8.2B | 8.6% | $75.1B | 17.9% | — | — | — |
Active scenario IV: $121 (-57.5% vs market)