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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Fair value of long-term debt, including current portion1 12,480 10,680 7,860 8,380 7,780
Operating lease liability 781 566 419 465 321
Market value of common equity 166,618 144,759 165,192 158,314 156,376
Preferred stock, $25 par value; none issued
Less: Investments measured at fair value 4,391 5,623 6,028 5,124 3,479
Market (fair) value of TI 175,488 150,382 167,443 162,035 160,998
Less: Invested capital2 26,167 22,590 17,563 16,409 12,963
MVA 149,321 127,792 149,880 145,626 148,035

Based on: 10-K (reporting date: 2024-12-31), 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).

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 decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

MVA Spread Ratio

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

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 149,321 127,792 149,880 145,626 148,035
Invested capital2 26,167 22,590 17,563 16,409 12,963
Performance Ratio
MVA spread ratio3 570.65% 565.70% 853.39% 887.48% 1,141.98%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 213.10% 370.13% 119.87% 2,219.60% 2,281.37%
Analog Devices Inc. 165.45% 117.77% 103.56% 117.94% 210.89%
Applied Materials Inc. 547.48% 671.06% 515.59% 815.05% 555.54%
Broadcom Inc. 681.11% 780.16% 327.91% 373.50% 237.77%
Intel Corp. 29.14% 136.50% 56.17% 138.47% 204.49%
KLA Corp. 1,008.90% 749.44% 664.92% 735.85% 430.36%
Lam Research Corp. 628.85% 511.21% 404.85% 617.13% 423.68%
Micron Technology Inc. 134.98% 65.44% 17.24% 80.72% 54.74%
Monolithic Power Systems Inc. 2,235.72% 1,719.36% 2,962.29% 2,652.95%
NVIDIA Corp. 5,287.84% 2,593.21% 3,533.65% 2,455.53% 1,247.78%
Qualcomm Inc. 553.50% 331.81% 372.61% 739.14% 815.45%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 149,321 ÷ 26,167 = 570.65%

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 2022 to 2023 but then slightly improved from 2023 to 2024.

MVA Margin

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

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 149,321 127,792 149,880 145,626 148,035
Revenue 15,641 17,519 20,028 18,344 14,461
Performance Ratio
MVA margin2 954.68% 729.45% 748.35% 793.86% 1,023.69%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 481.21% 944.62% 297.25% 836.71% 1,019.76%
Analog Devices Inc. 763.82% 422.86% 388.08% 757.72% 685.43%
Applied Materials Inc. 445.92% 449.88% 297.74% 520.10% 422.74%
Broadcom Inc. 1,861.99% 1,364.99% 613.41% 879.64% 656.13%
Intel Corp. 50.65% 231.83% 78.99% 155.07% 215.26%
KLA Corp. 865.81% 595.30% 562.17% 725.25% 482.13%
Lam Research Corp. 638.38% 448.84% 298.83% 497.72% 492.95%
Micron Technology Inc. 286.66% 225.16% 29.56% 135.02% 108.00%
Monolithic Power Systems Inc. 1,811.52% 1,180.09% 1,676.21% 1,995.81%
NVIDIA Corp. 2,669.68% 2,051.63% 2,368.66% 1,919.74% 1,616.28%
Qualcomm Inc. 438.87% 291.70% 248.18% 445.16% 615.38%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Revenue
= 100 × 149,321 ÷ 15,641 = 954.68%

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 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.