DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a registered customer, email : [email protected] or use Help Section!!
Selected tickers used: ['TXN']


We have 6 report results for ticker: TXN - Texas Instruments Incorporated, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for TXN [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 17.52B 20.03B 18.34B 14.46B 14.38B 15.78B 14.96B 13.37B 13.00B 13.04B 12.21B 12.82B 13.73B 13.97B
TXN owner_earnings 4.88B 7.51B 7.77B 5.27B 5.72B 6.37B 4.58B 3.83B 3.56B 3.39B 2.97B 2.92B 3.26B 3.82B
TXN cashflow::operating 6.42B 8.72B 8.76B 6.14B 6.65B 7.19B 5.36B 4.61B 4.40B 4.05B 3.38B 3.41B 3.26B 3.82B
TXN cashflow::fcf 1.35B 5.92B 6.29B 5.49B 5.80B 6.06B 4.67B 4.08B 3.85B 3.67B 2.97B 2.92B 3.26B 3.82B
TXN cashflow::realfcf 0.99B 5.63B 6.06B 5.27B 5.58B 5.83B 4.43B 3.83B 3.56B 3.39B 2.97B 2.92B 3.26B 3.82B
TXN netincome 6.51B 8.75B 7.77B 5.59B 5.02B 5.58B 3.68B 3.60B 2.99B 2.82B 2.16B 1.76B 2.24B 3.23B
TXN operatingincome 7.33B 10.14B 8.96B 5.89B 5.72B 6.71B 6.08B 4.86B 4.32B 3.95B 2.83B 1.97B 2.99B 4.51B
TXN marketcap 155.13B 147.21B 164.29B 138.79B 107.32B 79.01B 87.34B 60.37B 44.81B 45.36B 37.36B 26.30B 24.72B 28.11B
TXN ev 163.39B 161.63B 167.40B 142.48B 110.69B 81.64B 89.76B 62.82B 47.93B 48.80B 40.89B 30.57B 28.32B 28.11B
TXN shares 0.92B 0.93B 0.94B 0.93B 0.95B 0.99B 1.01B 1.02B 1.04B 1.08B 1.11B 1.15B 1.17B 1.21B
TXN shares_calc 0.91B 0.92B 0.92B 0.92B 0.93B 0.96B 0.99B 1.00B 1.01B 1.08B 1.11B 1.15B 1.17B 1.21B
TXN capex -5.07B -2.80B -2.46B -0.65B -0.85B -1.13B -0.69B -0.53B -0.55B -0.39B -0.41B -0.49B 0.0 0.0
TXN depreciation 1.18B 0.93B 0.76B 0.73B 0.71B 0.59B 0.54B 0.60B 0.77B 0.85B 0.88B 0.96B 0.90B 0.86B
TXN evToOcf 25.45 18.54 19.12 23.21 16.65 11.36 16.74 13.62 10.90 12.04 12.08 8.95 8.70 7.36
TXN pocf 24.16 16.88 18.76 22.61 16.14 10.99 16.29 13.08 10.19 11.19 11.04 7.70 7.59 7.36
TXN pe 23.83 16.83 21.15 24.81 21.39 14.16 23.72 16.79 15.01 16.08 17.28 14.95 11.06 8.71

2. Vertical Data, ratio wrt to shares_calc for TXN [show/hide charts] Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 19.29 21.79 19.84 15.75 15.39 16.43 15.18 13.37 12.82 12.08 10.97 11.19 11.73 11.51
TXN owner_earnings 5.38 8.17 8.41 5.74 6.12 6.63 4.65 3.83 3.51 3.14 2.67 2.55 2.78 3.15
TXN cashflow::operating 7.07 9.49 9.47 6.69 7.11 7.48 5.44 4.62 4.33 3.75 3.04 2.98 2.78 3.15
TXN cashflow::fcf 1.49 6.45 6.81 5.98 6.21 6.31 4.74 4.08 3.79 3.40 2.67 2.55 2.78 3.15
TXN cashflow::realfcf 1.09 6.13 6.56 5.74 5.97 6.07 4.49 3.83 3.51 3.14 2.67 2.55 2.78 3.15
TXN netincome 7.17 9.52 8.40 6.10 5.37 5.81 3.74 3.60 2.94 2.61 1.94 1.53 1.91 2.66
TXN operatingincome 8.07 11.03 9.69 6.42 6.12 6.99 6.17 4.86 4.26 3.65 2.54 1.72 2.56 3.72
TXN marketcap 170.81 160.19 177.71 151.20 114.81 82.26 88.62 60.39 44.17 42.00 33.57 22.95 21.11 23.17
TXN ev 179.90 175.88 181.07 155.22 118.41 85.00 91.08 62.85 47.25 45.19 36.74 26.68 24.19 23.17
TXN shares 1.01 1.01 1.01 1.02 1.02 1.03 1.03 1.02 1.03 1.00 1.00 1.00 1.00 1.00
TXN shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
TXN capex -5.58 -3.04 -2.66 -0.71 -0.91 -1.18 -0.71 -0.53 -0.54 -0.36 -0.37 -0.43 0.0 0.0
TXN depreciation 1.29 1.01 0.82 0.80 0.76 0.61 0.55 0.61 0.76 0.79 0.79 0.84 0.77 0.71
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for TXN [show/hide charts] Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
TXN owner_earnings 27.87% 37.48% 42.36% 36.42% 39.80% 40.34% 30.63% 28.65% 27.38% 26.00% 24.35% 22.76% 23.71% 27.35%
TXN cashflow::operating 36.65% 43.54% 47.73% 42.45% 46.23% 45.55% 35.85% 34.51% 33.82% 31.08% 27.73% 26.62% 23.71% 27.35%
TXN cashflow::fcf 7.70% 29.57% 34.31% 37.96% 40.34% 38.38% 31.20% 30.54% 29.58% 28.13% 24.35% 22.76% 23.71% 27.35%
TXN cashflow::realfcf 5.63% 28.13% 33.06% 36.42% 38.83% 36.91% 29.58% 28.65% 27.38% 26.00% 24.35% 22.76% 23.71% 27.35%
TXN netincome 37.16% 43.68% 42.35% 38.69% 34.88% 35.35% 24.61% 26.89% 22.97% 21.63% 17.71% 13.72% 16.28% 23.11%
TXN operatingincome 41.85% 50.63% 48.84% 40.76% 39.79% 42.53% 40.66% 36.31% 33.25% 30.26% 23.20% 15.38% 21.78% 32.32%
TXN marketcap 885.50% 735.04% 895.60% 959.77% 746.17% 500.60% 583.79% 451.52% 344.67% 347.72% 306.13% 205.07% 179.98% 201.24%
TXN ev 932.64% 807.04% 912.56% 985.30% 769.57% 517.26% 599.97% 469.88% 368.67% 374.11% 335.06% 238.37% 206.19% 201.24%
TXN shares 5.23% 4.62% 5.10% 6.45% 6.62% 6.27% 6.76% 7.64% 8.02% 8.28% 9.12% 8.94% 8.53% 8.69%
TXN shares_calc 5.18% 4.59% 5.04% 6.35% 6.50% 6.09% 6.59% 7.48% 7.80% 8.28% 9.12% 8.94% 8.53% 8.69%
TXN capex -28.95% -13.97% -13.42% -4.49% -5.89% -7.17% -4.65% -3.97% -4.24% -2.95% -3.38% -3.86% 0.0 0.0
TXN depreciation 6.71% 4.62% 4.12% 5.07% 4.92% 3.74% 3.60% 4.53% 5.89% 6.52% 7.20% 7.46% 6.58% 6.19%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for TXN Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
TXN revenue 3.33% 2.11% 6.60%
TXN owner_earnings 4.13% -5.17% -2.49%
TXN cashflow::operating 5.24% -2.24% 1.50%
TXN cashflow::fcf -10.52% -25.95% -37.37%
TXN cashflow::realfcf -12.82% -29.89% -42.77%
TXN netincome 9.74% 3.13% 5.18%
TXN operatingincome 7.12% 1.78% 7.54%
TXN marketcap 14.64% 14.45% 3.78%
TXN ev 14.37% 14.88% 4.67%
TXN shares -1.81% -1.54% -0.61%
TXN shares_calc -1.91% -1.11% -0.35%
TXN capex -24.91% -25.92% -49.61%
TXN depreciation 3.66% 14.77% 17.03%
TXN evToOcf 8.67% 17.51% 3.12%
TXN pocf 8.93% 17.06% 2.23%
TXN pe 4.47% 10.97% -1.33%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for TXN Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
TXN netincome 3.13% 18.90% 16.66% 13.38% 12.20% 20.88% 15.92% 9.96% -1.55%
TXN operatingincome 1.78% 10.76% 13.04% 6.40% 7.71% 18.84% 25.26% 10.17% -0.87%
TXN marketcap 14.45% 11.01% 22.17% 25.37% 18.80% 16.16% 27.13% 19.55% 9.78%
TXN ev 14.88% 12.48% 21.65% 24.35% 17.80% 14.83% 24.04% 17.27% 11.26%
TXN shares -1.54% -1.76% -1.72% -2.20% -2.49% -2.31% -2.46% -2.70% -2.97%
TXN shares_calc -1.11% -1.39% -1.55% -1.98% -2.85% -2.90% -2.97% -3.11% -3.51%
TXN capex -25.92% -24.31% -26.42% -3.22% -14.59% -18.29% -6.56% inf inf
TXN depreciation 14.77% 11.41% 4.53% -0.88% -3.59% -7.66% -10.85% -7.72% -2.40%
TXN evToOcf 17.51% 2.06% 7.02% 16.32% 6.70% -1.22% 13.34% 9.38% 8.17%
TXN pocf 17.06% 0.71% 7.48% 17.28% 7.60% -0.09% 16.17% 11.50% 6.72%
TXN pe 10.97% -6.63% 4.73% 10.57% 5.87% -3.90% 9.67% 8.71% 11.50%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for TXN Current Market Price: 192.42 as of 2025-01-20
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
TXN shares -1.81% -2.02% -2.22% -2.49% -2.66%
TXN shares_calc -1.91% -2.11% -2.36% -2.67% -2.85%
TXN capex -24.91% -19.17% -16.33% inf inf
TXN depreciation 3.66% 0.57% -2.60% -2.30% -2.20%
TXN evToOcf 8.67% 4.87% 8.80% 11.52% 9.49%
TXN pocf 8.93% 4.83% 10.40% 12.89% 9.12%
TXN pe 4.47% -0.29% 3.93% 9.39% 10.50%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...