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 paying customer, Try our Paid Plans,
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: 148.46 as of 2025-04-18
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 15.64B 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 4.42B 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 6.32B 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 1.50B 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 1.11B 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 4.80B 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 5.46B 7.42B 10.14B 8.96B 6.02B 5.73B 6.71B 6.08B 4.93B 4.32B 3.95B 2.83B 1.97B 2.99B 4.55B
TXN marketcap 169.79B 149.42B 142.09B 158.57B 133.96B 103.58B 76.27B 84.30B 58.26B 43.24B 43.77B 36.06B 25.38B 23.86B 27.12B
TXN ev 180.19B 157.68B 156.01B 161.68B 137.66B 106.95B 78.90B 86.72B 60.71B 46.36B 47.22B 39.59B 29.65B 27.47B 27.12B
TXN shares 0.92B 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 0.91B 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 -4.82B -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 1.51B 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 28.52 24.56 17.89 18.46 22.42 16.08 10.97 16.17 13.16 10.54 11.65 11.70 8.69 8.44 7.10
TXN pocf 26.87 23.27 16.29 18.11 21.82 15.58 10.61 15.72 12.63 9.83 10.80 10.66 7.44 7.33 7.10
TXN pe 35.38 22.95 16.24 20.41 23.94 20.65 13.67 22.89 16.21 14.48 15.52 16.68 14.43 10.67 8.40

2. Vertical Data, ratio wrt to shares_calc for TXN [show/hide charts] Current Market Price: 148.46 as of 2025-04-18
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
TXN revenue 17.15 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 4.85 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 6.93 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 1.64 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 1.22 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 5.26 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 5.99 8.17 11.03 9.69 6.55 6.13 6.99 6.17 4.93 4.26 3.65 2.54 1.72 2.56 3.75
TXN marketcap 186.13 164.52 154.61 171.52 145.94 110.81 79.40 85.53 58.28 42.63 40.53 32.40 22.15 20.38 22.36
TXN ev 197.53 173.61 169.76 174.88 149.96 114.41 82.14 87.99 60.74 45.71 43.72 35.57 25.88 23.46 22.36
TXN shares 1.01 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 1.00
TXN capex -5.28 -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 1.65 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: 148.46 as of 2025-04-18
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 2024 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% 100.00%
TXN owner_earnings 28.28% 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 40.39% 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 9.58% 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 7.10% 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 30.68% 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 34.94% 42.34% 50.63% 48.84% 41.61% 39.82% 42.53% 40.66% 36.87% 33.25% 30.26% 23.20% 15.38% 21.78% 32.59%
TXN marketcap 1085.55% 852.89% 709.44% 864.41% 926.38% 720.17% 483.19% 563.43% 435.74% 332.65% 335.55% 295.46% 197.93% 173.75% 194.21%
TXN ev 1152.02% 900.03% 778.94% 881.36% 951.91% 743.58% 499.85% 579.61% 454.11% 356.65% 361.94% 324.39% 231.22% 199.97% 194.21%
TXN shares 5.88% 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 5.83% 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 -30.82% -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 9.64% 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: 148.46 as of 2025-04-18
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_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
TXN revenue 2.08% 1.69% -5.17%
TXN owner_earnings 2.44% -5.03% -17.13%
TXN cashflow::operating 4.11% -1.02% -10.31%
TXN cashflow::fcf -9.95% -23.72% -38.03%
TXN cashflow::realfcf -12.14% -27.60% -43.20%
TXN netincome 5.41% -0.88% -14.83%
TXN operatingincome 2.64% -0.94% -15.19%
TXN marketcap 16.41% 10.39% 2.31%
TXN ev 16.28% 11.00% 3.68%
TXN shares -1.40% -0.70% -0.61%
TXN shares_calc -1.17% -0.49% -0.44%
TXN capex -21.41% -29.37% -20.06%
TXN depreciation 7.82% 16.33% 25.94%
TXN evToOcf 11.70% 12.14% 15.60%
TXN pocf 11.82% 11.52% 14.06%
TXN pe 10.44% 11.37% 20.13%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for TXN Current Market Price: 148.46 as of 2025-04-18
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_2024 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 -0.88% 3.13% 18.90% 16.66% 13.38% 12.20% 20.88% 15.92% 9.96% -1.55%
TXN operatingincome -0.94% 2.02% 10.76% 12.69% 6.84% 7.73% 18.84% 25.26% 10.50% -1.03%
TXN marketcap 10.39% 14.40% 11.01% 22.17% 25.38% 18.80% 16.16% 27.13% 19.54% 9.78%
TXN ev 11.00% 14.85% 12.46% 21.64% 24.31% 17.77% 14.79% 23.94% 17.19% 11.32%
TXN shares -0.70% -1.54% -1.76% -1.72% -2.20% -2.49% -2.31% -2.46% -2.70% -2.97%
TXN shares_calc -0.49% -1.11% -1.39% -1.55% -1.98% -2.85% -2.90% -2.97% -3.11% -3.51%
TXN capex -29.37% -25.92% -24.31% -26.42% -3.22% -14.59% -18.29% -6.56% inf inf
TXN depreciation 16.33% 14.77% 11.41% 4.53% -0.88% -3.59% -7.66% -10.85% -7.72% -2.40%
TXN evToOcf 12.14% 17.49% 2.04% 7.00% 16.29% 6.66% -1.28% 13.22% 9.29% 8.22%
TXN pocf 11.52% 17.01% 0.71% 7.47% 17.29% 7.60% -0.09% 16.14% 11.50% 6.72%
TXN pe 11.37% 10.92% -6.63% 4.72% 10.58% 5.88% -3.90% 9.67% 8.72% 11.51%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for TXN Current Market Price: 148.46 as of 2025-04-18
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_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
TXN shares -1.40% -1.81% -2.02% -2.22% -2.49% -2.66%
TXN shares_calc -1.17% -1.91% -2.11% -2.36% -2.67% -2.85%
TXN capex -21.41% -24.91% -19.17% -16.33% inf inf
TXN depreciation 7.82% 3.66% 0.57% -2.60% -2.30% -2.20%
TXN evToOcf 11.70% 8.64% 4.83% 8.73% 11.47% 9.51%
TXN pocf 11.82% 8.90% 4.82% 10.39% 12.89% 9.12%
TXN pe 10.44% 4.44% -0.30% 3.93% 9.39% 10.51%


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...