TechnologySemiconductorsUnited States

TXN.US · Texas Instruments Incorporated

NMS · US · USD

Latest price277.14美元

30D+45.27%

Vs. base value+298%

Research summary

TXN.US latest organized financial period shows revenue up 13.05% year over year and net income up 4.21% year over year. Current price is about 277.14美元, while the model base case is about 69.61美元; the price is 298% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue176.8亿美元

Net income50.01亿美元

Free cash flow26.03亿美元

Operating cash flow71.53亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price277.14美元

Base value69.61美元

Vs. base+298%

Price date2026/04/23

56.74美元69.61美元83.50美元

+298%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

56.63美元82.38美元110.15美元

+236%

82.38美元Current price is 236.4% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 82.38美元
Current price: 277.14美元
Estimated shares: 917,614,679
Discount rate: 9.5%
Bear value: 56.63美元
Base value: 82.38美元
Bull value: 110.15美元
基准 FCF/股：2.84
基准增长：11.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

89.20美元102.79美元111.25美元

+170%

102.79美元Current price is 169.6% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 102.79美元
Current price: 277.14美元
Estimated shares: 917,614,679
Discount rate: 9.5%
Bear value: 89.20美元
Base value: 102.79美元
Bull value: 111.25美元
近 3 年净利润均值近似所有者收益
基准增长：4.2%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

27.5%当前价格隐含未来 FCF 年化增长约 27.5%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 27.5%
Current price: 277.14美元
Estimated shares: 917,614,679
Discount rate: 9.5%
基准 FCF/股：2.84
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

56.85美元56.85美元56.85美元

+387%

56.85美元Current price is 387.5% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 56.85美元
Current price: 277.14美元
Estimated shares: 917,614,679
Discount rate: 9.5%
Base value: 56.85美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	176.8亿美元	50.01亿美元	26.03亿美元	5.45
2024/12/30	Annual	156.4亿美元	47.99亿美元	14.98亿美元	5.2
2023/12/30	Annual	175.2亿美元	65.1亿美元	13.49亿美元	7.07
2022/12/30	Annual	200.3亿美元	87.49亿美元	59.23亿美元	9.41
2021/12/30	Annual	183.4亿美元	77.69亿美元	62.94亿美元	8.26

Related stocks

View all

ASML.USASML Holding N.V.US

INTC.USIntel CorporationUS

LRCX.USLam Research CorporationUS

ROP.USRoper Technologies, Inc.US

ADBE.USAdobe Inc.US

Ad placement