Welcome to Reverse DCF page to understand market expectations about your interested Stock   


[Bottom of Page]
We have 2 report results for ticker: TXN - Texas Instruments Incorporated, also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for TXN price: 153.2 as of date: 2023-11-29 Current Market Price: 153.2 as of 2023-11-29
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 expectedGrowthRate_MarketIsPricing
TXN PE_YEAR_2032 = 7 22.75%
TXN PE_YEAR_2032 = 10 18.9%
TXN PE_YEAR_2032 = 15 14.53%
TXN PE_YEAR_2032 = 20 11.46%
TXN PE_YEAR_2032 = 25 9.1%
TXN PE_YEAR_2032 = 30 7.2%
TXN PE_YEAR_2032 = 40 4.24%
TXN input_data {"marketcap": 141863200000.0, "fcf": 5923000000, "discount_rate": 0.1, "period": 10}
TXN input_data_url_param input_data={"marketcap": 141863200000.0, "fcf": 5923000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 153.2 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for TXN
6. override link: reverse dcf with override in URL for TXN
7. inf values means, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW report for TXN Current Market Price: 153.2 as of 2023-11-29
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 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 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 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 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 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 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 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 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 150.75B 169.04B 143.36B 111.07B 82.76B 91.14B 62.66B 46.82B 46.09B 37.98B 26.72B 25.12B 28.55B
TXN shares 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

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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)