Texas Instruments Inc.
- Price
- 279.58 USD
- Fair value
- 47.97 USD
- Discount to fair value
- −483%
- Mkt cap
- 254.44B
- P/E
- 51.0×
- P/B
- 15.64×
- EV
- 265.27B
- Div yield
- 1.97%
- ROE
- 30.6%
- Net margin
- 28.2%
Current price279.58USD
Fair value (est., median)47.97USD
UndervaluedFair valueOvervalued
+482.9% above fair valueWould need to fall ~82.8% to reach fair value.
Median ofDCF 16.17DDM 52.22Graham 48.99Residual Income 47.97Earnings Power 41.66
Health Check
36.8
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (30.6%).
Risks
- Trades 482.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
- Expensive on book (P/B 15.6×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 18.34B | 20.03B | 17.52B | 15.64B | 17.68B |
| Net Income | 7.77B | 8.73B | 6.49B | 4.79B | 4.99B |
| Net Margin | 42.4% | 43.6% | 37.1% | 30.6% | 28.2% |
| Operating Cash Flow | 8.76B | 8.72B | 6.42B | 6.32B | 7.15B |
| OCF Margin | 47.7% | 43.5% | 36.6% | 40.4% | 40.5% |
| Capital Expenditure | 2.46B | 2.80B | 5.07B | 4.82B | 4.55B |
| Free Cash Flow | 6.29B | 5.92B | 1.35B | 1.50B | 2.60B |
| FCF Margin | 34.3% | 29.6% | 7.7% | 9.6% | 14.7% |
| FCF Conversion | 81.0% | 67.9% | 20.8% | 31.3% | 52.2% |
| EPS (Diluted) | 8.54/sh | 9.59/sh | 7.13/sh | 5.26/sh | 5.48/sh |
| Dividend / Share | 4.27/sh | 4.72/sh | 5.01/sh | 5.27/sh | 5.49/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.96%
Dividend / share5.49 USD
If you invest
USD
Shares (≈)35
Est. annual income192.25 USD
At this rate, dividends alone return your capital in ~50.9 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.42 | — | — | 1.42 | 0.5% |
| 2025 | — | — | — | — | 5.49 | 2.9% |
| 2024 | — | — | — | — | 5.27 | 2.6% |
| 2023 | — | — | — | — | 5.01 | 3.0% |
| 2022 | — | — | — | — | 4.72 | 2.7% |
Corporate actions
DCash Dividend
1.42 USD /sh2026-05-05
DCash Dividend
0.30 USD /sh2014-04-28
DCash Dividend
0.30 USD /sh2014-01-29
DCash Dividend
0.30 USD /sh2013-10-29
DCash Dividend
0.28 USD /sh2013-07-29
DCash Dividend
0.28 USD /sh2013-04-26
DCash Dividend
0.21 USD /sh2013-01-29
DCash Dividend
0.21 USD /sh2012-10-31
DCash Dividend
0.17 USD /sh2012-07-27
DCash Dividend
0.17 USD /sh2012-04-26
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
16.17 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
52.22 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
48.99 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
47.97 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
41.66 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)47.97 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 13.84%
- CAPM cost of equity
- 14.32%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Texas Instruments Inc. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 1.5M USD
- Total return
- +3365.1%(+78.7% Dividends · +3286.3% Capital gain)
- Annualised (IRR)
- +13.2%
Invested43KUSD
Dividends33.9KUSD
Capital gain1.4MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.