Valuation Texas Instruments Incorporated

Equities

Real-time Estimate Cboe BZX Other stock markets 16:58:56 11/03/2026 GMT			5-day change	1st Jan Change
199.50 ^USD	+1.04%		-1.67%	+14.70%

03-10	A Bounce Built on Belief
03-10	Texas Instruments Introduces Two New Microcontroller Families with Edge Artificial Intelligence Capabilities	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	174,057	149,949	154,812	171,050	157,637	179,780	-	-
Change	-	-13.85%	3.24%	10.49%	-7.84%	14.05%	-	-
Enterprise Value (EV) ¹	172,059	149,617	157,460	177,066	166,804	188,526	187,887	188,377
Change	-	-13.04%	5.24%	12.45%	-5.8%	13.02%	-0.34%	0.26%
P/E ratio	22.8x	17.6x	24.1x	36.1x	31.8x	30.8x	25.7x	22x
PBR	13.1x	17.7x	9.17x	10.1x	9.67x	11x	11x	10.2x
PEG	-	1.3x	-1x	-1.4x	6.61x	1.7x	1.3x	1.3x
Capitalization / Revenue	9.49x	7.49x	8.84x	10.9x	8.92x	9.18x	8.32x	7.46x
EV / Revenue	9.38x	7.47x	8.99x	11.3x	9.43x	9.63x	8.7x	7.82x
EV / EBITDA	17.5x	13.5x	18.5x	25.4x	20.8x	19.9x	17.3x	15.4x
EV / EBIT	19.2x	14.8x	21.5x	32.4x	27.7x	26.4x	22.5x	18.9x
EV / FCF	27.3x	25.3x	117x	118x	64.1x	29.1x	24.5x	22.9x
FCF Yield	3.66%	3.96%	0.86%	0.85%	1.56%	3.43%	4.08%	4.37%
Dividend per Share ²	4.21	4.69	5.02	5.26	5.5	5.726	5.954	6.243
Rate of return	2.23%	2.84%	2.94%	2.81%	3.17%	2.9%	3.02%	3.16%
EPS ²	8.26	9.41	7.07	5.2	5.45	6.419	7.681	8.988
Distribution rate	51%	49.8%	71%	101%	101%	89.2%	77.5%	69.5%
Net sales ¹	18,344	20,028	17,519	15,641	17,682	19,585	21,605	24,102
EBITDA ¹	9,857	11,065	8,506	6,973	8,022	9,468	10,841	12,259
EBIT ¹	8,960	10,140	7,331	5,465	6,023	7,152	8,366	9,973
Net income ¹	7,769	8,749	6,510	4,799	5,001	5,837	6,947	8,123
Net Debt ¹	-1,998	-332	2,648	6,016	9,167	8,746	8,107	8,597
Reference price ²	188.47	165.22	170.46	187.51	173.49	197.46	197.46	197.46
Nbr of stocks (in thousands)	923,526	907,572	908,204	912,217	908,623	910,463	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	23/01/25	27/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TEXAS INSTRUMENTS INCORPORATED	30.76x	9.63x	19.91x	2.9%	180B
NVIDIA CORPORATION	22.79x	11.71x	17.38x	0.02%	4,489B
BROADCOM INC.	40.42x	15.7x	23.2x	0.76%	1,622B
MICRON TECHNOLOGY, INC.	11.97x	5.6x	8.08x	0.12%	454B
SK HYNIX INC.	5.24x	2.48x	3.14x	0.32%	442B
AMD (ADVANCED MICRO DEVICES)	45.47x	6.87x	29.07x	-.--%	331B
INTEL CORPORATION	-303.2x	4.63x	15.27x	-.--%	234B
ANALOG DEVICES, INC.	37.72x	11.4x	18.7x	1.34%	156B
QUALCOMM, INC.	15.6x	3.39x	9.62x	2.66%	144B
ARM HOLDINGS PLC	130.38x	25.39x	53.51x	0%	128B
Average	3.72x	9.68x	19.79x	0.81%	817.98B
Weighted average by Cap.	18.36x	11.28x	18.17x	0.32%