Texas Instruments Incorporated (TXN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Texas Instruments Incorporated (US:TXN), trading at 278.76. In 2025, Texas Instruments Incorporated generated $17.68 Billion in revenue and $2.60 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Texas Instruments Incorporated is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 278.76
- Recent Revenue (2025): $17.68 Billion
- Free Cash Flow (2025): $2.60 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.