DCF Tool

TXN

Texas Instruments Inc. – Semiconductor and Related Device Manufacturing
Texas Instruments Incorporated is an American technology company headquartered in Dallas, Texas, that designs and manufactures semiconductors and various integrated circuits, which it sells to electronics designers and manufacturers globally.
Analysis Results
Intrinsic Value $147.48
Latest Price $158.14
Relative Value 7% overvalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 10.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 9.6%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 10.5%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 8.27 7.55
2024 9.14 7.61
2025 10.1 7.67
2026 11.2 7.74
2027 12.3 7.8
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 166 billion. This corresponds to a present value of 95.5 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 38.4 billion. Adding in the terminal value gives a total present value of 134 billion.

There are presently 908.0 million outstanding shares, so the intrinsic value per share is 147.48.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 14,021,000,000
Current Cash 9,067,000,000
Current Liabilities 2,985,000,000
Current Debt 500,000,000
Non-Cash Working Capital (NCWC) 2,469,000,000
Change in NCWC 592,000,000
EBIT 10,397,000,000
Tax Provision 1,283,000,000
Depreciation and Amortization 979,000,000
Capital Expenditure -2,797,000,000
Unlevered Free Cash Flow 7,841,319,876
Current Assets 13,685,000,000
Current Cash 9,739,000,000
Current Liabilities 2,569,000,000
Current Debt 500,000,000
Non-Cash Working Capital (NCWC) 1,877,000,000
Change in NCWC 46,000,000
EBIT 9,156,000,000
Tax Provision 1,150,000,000
Depreciation and Amortization 954,000,000
Capital Expenditure -2,462,000,000
Unlevered Free Cash Flow 6,513,441,641
Current Assets 10,239,000,000
Current Cash 6,568,000,000
Current Liabilities 2,390,000,000
Current Debt 550,000,000
Non-Cash Working Capital (NCWC) 1,831,000,000
Change in NCWC 80,000,000
EBIT 6,116,000,000
Tax Provision 422,000,000
Depreciation and Amortization 992,000,000
Capital Expenditure -649,000,000
Unlevered Free Cash Flow 6,110,056,672
Current Assets 8,761,000,000
Current Cash 5,387,000,000
Current Liabilities 2,123,000,000
Current Debt 500,000,000
Non-Cash Working Capital (NCWC) 1,751,000,000
Change in NCWC -388,000,000
EBIT 5,975,000,000
Tax Provision 711,000,000
Depreciation and Amortization 1,050,000,000
Capital Expenditure -847,000,000
Unlevered Free Cash Flow 5,048,340,607
Current Assets 8,097,000,000
Current Cash 4,233,000,000
Current Liabilities 2,474,000,000
Current Debt 749,000,000
Non-Cash Working Capital (NCWC) 2,139,000,000
Change in NCWC -368,000,000
EBIT 7,034,000,000
Tax Provision 1,106,000,000
Depreciation and Amortization 954,000,000
Capital Expenditure -1,131,000,000
Unlevered Free Cash Flow 5,325,433,742
Current Assets 8,734,000,000
Current Cash 4,469,000,000
Current Liabilities 2,258,000,000
Current Debt 500,000,000
Non-Cash Working Capital (NCWC) 2,507,000,000
Change in NCWC 173,000,000
EBIT 6,412,000,000
Tax Provision 2,398,000,000
Depreciation and Amortization 904,000,000
Capital Expenditure -695,000,000
Unlevered Free Cash Flow 4,265,056,578
Current Assets 7,457,000,000
Current Cash 3,490,000,000
Current Liabilities 2,264,000,000
Current Debt 631,000,000
Non-Cash Working Capital (NCWC) 2,334,000,000
Change in NCWC 33,000,000
EBIT 5,103,000,000
Tax Provision 1,335,000,000
Depreciation and Amortization 955,000,000
Capital Expenditure -531,000,000
Unlevered Free Cash Flow 4,178,153,144
Current Assets 7,074,000,000
Current Cash 3,218,000,000
Current Liabilities 2,555,000,000
Current Debt 1,000,000,000
Non-Cash Working Capital (NCWC) 2,301,000,000
Change in NCWC -265,000,000
EBIT 4,532,000,000
Tax Provision 1,230,000,000
Depreciation and Amortization 1,133,000,000
Capital Expenditure -551,000,000
Unlevered Free Cash Flow 3,526,808,349
Current Assets 7,768,000,000
Current Cash 3,541,000,000
Current Liabilities 2,662,000,000
Current Debt 1,001,000,000
Non-Cash Working Capital (NCWC) 2,566,000,000
Change in NCWC 123,000,000
EBIT 4,226,000,000
Tax Provision 1,053,000,000
Depreciation and Amortization 1,230,000,000
Capital Expenditure -385,000,000
Unlevered Free Cash Flow 4,045,322,147
Current Assets 8,019,000,000
Current Cash 3,829,000,000
Current Liabilities 2,747,000,000
Current Debt 1,000,000,000
Non-Cash Working Capital (NCWC) 2,443,000,000
Change in NCWC 108,000,000
EBIT 2,661,000,000
Tax Provision 592,000,000
Depreciation and Amortization 1,297,000,000
Capital Expenditure -412,000,000
Unlevered Free Cash Flow 3,081,991,285
Current Assets 8,230,000,000
Current Cash 3,965,000,000
Current Liabilities 3,430,000,000
Current Debt 1,500,000,000
Non-Cash Working Capital (NCWC) 2,335,000,000
Change in NCWC -440,000,000
EBIT 2,687,000,000
Tax Provision 176,000,000
Depreciation and Amortization 1,299,000,000
Capital Expenditure -495,000,000
Unlevered Free Cash Flow 2,806,601,033

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.