Stock Analysis on Net

Texas Instruments Inc. (NASDAQ:TXN)

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Texas Instruments Inc., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income 5,001 4,799 6,510 8,749 7,769
Net noncash charges 2,423 1,262 1,009 784 1,152
Increase (decrease) from changes in operating capital (271) 257 (1,099) (813) (165)
Cash flows from operating activities 7,153 6,318 6,420 8,720 8,756
Capital expenditures (4,550) (4,820) (5,071) (2,797) (2,462)
Proceeds from issuance of long-term debt 1,199 2,980 3,000 1,494 1,495
Repayment of debt (750) (600) (500) (500) (550)
Free cash flow to equity (FCFE) 3,052 3,878 3,849 6,917 7,239

Based on: 10-K (reporting date: 2025-12-31), 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).


Price to FCFE Ratio, Current

Texas Instruments Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 907,550,774
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 3,052
FCFE per share 3.36
Current share price (P) 221.44
Valuation Ratio
P/FCFE 65.85
Benchmarks
P/FCFE, Competitors1
Advanced Micro Devices Inc. 48.48
Analog Devices Inc. 29.45
Applied Materials Inc. 42.69
Broadcom Inc. 65.49
Intel Corp.
KLA Corp. 63.22
Lam Research Corp. 58.79
Micron Technology Inc. 300.36
NVIDIA Corp. 75.59
Qualcomm Inc. 11.31
P/FCFE, Sector
Semiconductors & Semiconductor Equipment 98.08
P/FCFE, Industry
Information Technology 49.96

Based on: 10-K (reporting date: 2025-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Texas Instruments Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
No. shares of common stock outstanding1 907,550,774 910,332,971 909,287,673 906,205,795 923,547,062
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 3,052 3,878 3,849 6,917 7,239
FCFE per share3 3.36 4.26 4.23 7.63 7.84
Share price1, 4 221.44 183.03 159.20 182.29 171.42
Valuation Ratio
P/FCFE5 65.85 42.96 37.61 23.88 21.87
Benchmarks
P/FCFE, Competitors6
Advanced Micro Devices Inc. 46.56 109.67 241.70 33.46 44.72
Analog Devices Inc. 23.16 29.30 22.28 24.14 34.67
Applied Materials Inc. 34.31 17.05 17.53 19.17 27.20
Broadcom Inc. 64.89 26.03 30.06 14.62 22.35
Intel Corp. 14.25
KLA Corp. 40.35 25.11 26.78 9.01 28.05
Lam Research Corp. 26.31 25.89 18.67 24.95 34.58
Micron Technology Inc. 142.55 18.66 37.24
NVIDIA Corp. 53.74 65.45 151.07 54.83 35.22
Qualcomm Inc. 14.86 18.57 11.97 19.13 17.93
P/FCFE, Sector
Semiconductors & Semiconductor Equipment 45.81 47.55 29.02 24.87
P/FCFE, Industry
Information Technology 36.63 33.18 26.93 27.31

Based on: 10-K (reporting date: 2025-12-31), 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).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2025 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 3,052,000,000 ÷ 907,550,774 = 3.36

4 Closing price as at the filing date of Texas Instruments Inc. Annual Report.

5 2025 Calculation
P/FCFE = Share price ÷ FCFE per share
= 221.44 ÷ 3.36 = 65.85

6 Click competitor name to see calculations.