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



We have 2 report results for ticker: TXN - Texas Instruments Incorporated, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies


1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for TXN price: 195.53 as of date: 2024-06-23 [show/hide charts] Current Market Price: 195.53 as of 2024-06-23

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_2028 = 7 40.98%
TXN PE_YEAR_2028 = 10 32.28%
TXN PE_YEAR_2028 = 15 22.73%
TXN PE_YEAR_2028 = 20 16.23%
TXN PE_YEAR_2028 = 25 11.37%
TXN PE_YEAR_2028 = 30 7.52%
TXN PE_YEAR_2028 = 40 1.67%
TXN input_data {"marketcap": 177581134376.96, "cashflow_fcf_key": 6420000000.0, "discount_rate": 0.1, "period": 5}
TXN input_data_url_param input_data={"marketcap": 177581134376.96, "cashflow_fcf_key": 6420000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 195.53 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 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 5 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, cashflow::operating is negative or we do not have data for the stock/ticker




2. Showing REVERSE_DCF_RAW report for TXN [show/hide charts] Current Market Price: 195.53 as of 2024-06-23

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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's 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)


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...