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: 25.66%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 128.6% above fair value
Current Price $258.64
Bear Case $84.84 67.2% downside ($84.84 - $258.64) / $258.64 = -67.2% $7.07 × 12x
Fair Value $113.12 56.3% downside ($113.12 - $258.64) / $258.64 = -56.3% $7.07 × 16x
Bull Case $141.40 45.3% downside ($141.40 - $258.64) / $258.64 = -45.3% $7.07 × 20x

Adjust Assumptions

16.0x
7.07$

Key Value Driver

Through-cycle normalized EPS ($7.07)

Implied Market Multiple 36.6x

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: 20.2x.

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 20.2x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
This company has heavy ongoing investment costs. Valuation shortcuts that ignore those costs can make the stock look cheaper than it really is.
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