Stock Analysis on Net

Texas Instruments Inc. (NASDAQ:TXN)

Market Value Added (MVA)

Microsoft Excel

MVA

Texas Instruments Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of long-term debt, including current portion1 10,680 7,860 8,380 7,780 6,290
Operating lease liability 566 419 465 321 332
Market value of common equity 144,759 165,192 158,314 156,376 122,790
Preferred stock, $25 par value; none issued
Less: Investments measured at fair value 5,623 6,028 5,124 3,479 3,222
Market (fair) value of TI 150,382 167,443 162,035 160,998 126,190
Less: Invested capital2 22,590 17,563 16,409 12,963 12,056
MVA 127,792 149,880 145,626 148,035 114,134

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Texas Instruments Inc. market (fair) value less invested capital. Texas Instruments Inc. MVA increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

MVA Spread Ratio

Texas Instruments Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 127,792 149,880 145,626 148,035 114,134
Invested capital2 22,590 17,563 16,409 12,963 12,056
Performance Ratio
MVA spread ratio3 565.70% 853.39% 887.48% 1,141.98% 946.70%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 370.13% 119.87% 2,219.60% 2,281.37% 1,656.68%
Analog Devices Inc. 117.77% 103.56% 117.94% 210.89% 164.19%
Applied Materials Inc. 671.06% 515.59% 815.05% 555.54% 482.20%
Broadcom Inc. 780.16% 327.91% 373.50% 237.77% 168.52%
First Solar Inc. 100.45% 235.63% 37.44% 62.42% 0.68%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 749.44% 664.92% 735.85% 430.36% 274.54%
Lam Research Corp. 511.21% 404.85% 617.13% 423.68% 264.92%
Micron Technology Inc. 65.44% 17.24% 80.72% 54.74% 45.95%
NVIDIA Corp. 2,593.21% 3,533.65% 2,455.53% 1,247.78% 1,774.44%
Qualcomm Inc. 331.81% 372.61% 739.14% 815.45% 438.33%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 127,792 ÷ 22,590 = 565.70%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Texas Instruments Inc. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Texas Instruments Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 127,792 149,880 145,626 148,035 114,134
Revenue 17,519 20,028 18,344 14,461 14,383
Performance Ratio
MVA margin2 729.45% 748.35% 793.86% 1,023.69% 793.53%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 944.62% 297.25% 836.71% 1,019.76% 838.80%
Analog Devices Inc. 422.86% 388.08% 757.72% 685.43% 502.84%
Applied Materials Inc. 449.88% 297.74% 520.10% 422.74% 334.35%
Broadcom Inc. 1,364.99% 613.41% 879.64% 656.13% 447.69%
First Solar Inc. 191.35% 337.43% 71.34% 125.10% 1.01%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 595.30% 562.17% 725.25% 482.13% 383.29%
Lam Research Corp. 448.84% 298.83% 497.72% 492.95% 285.07%
Micron Technology Inc. 225.16% 29.56% 135.02% 108.00% 76.12%
NVIDIA Corp. 2,051.63% 2,368.66% 1,919.74% 1,616.28% 724.42%
Qualcomm Inc. 291.70% 248.18% 445.16% 615.38% 387.14%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Revenue
= 100 × 127,792 ÷ 17,519 = 729.45%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Texas Instruments Inc. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.