Texas Instruments Incorporated logo TXN - Texas Instruments Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 31
HOLD 28
SELL 6
STRONG
SELL
0
| PRICE TARGET: $325.00 DETAILS
HIGH: $405.00
LOW: $225.00
MEDIAN: $322.50
CONSENSUS: $325.00
UPSIDE: 15.24%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 149.3% above fair value
Current Price $282.03
Bear Case $84.84 69.9% downside ($84.84 - $282.03) / $282.03 = -69.9% $7.07 × 12x
Fair Value $113.12 59.9% downside ($113.12 - $282.03) / $282.03 = -59.9% $7.07 × 16x
Bull Case $141.40 49.9% downside ($141.40 - $282.03) / $282.03 = -49.9% $7.07 × 20x

Adjust Assumptions

16.0x
7.07$

Key Value Driver

Through-cycle normalized EPS ($7.07)

Implied Market Multiple 39.9x

Plain-Language Summary

Using 7-year normalized EPS of $7.07 at a 16x cycle multiple, the base-case value is $113.12 per share. P/TBV cross-check: 22.0x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (65 analysts) $325.00
Analyst Range $225.00 – $405.00
Divergence from AlphaVal 65%

Warnings

⚠ Price-to-book value of 22.0x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
ℹ This company has heavy ongoing investment costs. Valuation shortcuts that ignore those costs can make the stock look cheaper than it really is.
ℹ Wall Street's average price target is $325.00 (from 65 analysts). Our estimate is 65% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing