Valuation models
price $300.84 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused159.44 – 222.29186.1562% overvaluedDCF · Perpetuity growth · 10y194.19 – 272.00227.2532% overvaluedDCF · EBITDA exit · 5y525.60 – 574.93549.6045% undervaluedDCF · EBITDA exit · 10y510.43 – 605.64555.7246% undervaluedP/E · peers232.63 – 458.41340.5212% undervaluedP/E · own history143.48 – 254.67199.0251% overvaluedPEG—225.9933% overvaluedEV/EBITDA · peers231.31 – 573.23481.3638% undervaluedEV/Revenue · peers100.02 – 346.83223.3835% overvaluedEarnings power value35.40 – 52.5242.64606% overvaluedDividend discount90.08 – 172.98125.00141% overvaluedWall St. consensus target—300.00at targetCost of capital (WACC)—9.72%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
186.15
Texas Instruments closed at $300.84 — overvalued by 62% vs model.
159.44the model's range222.29
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
42.64 – 555.72
Wall St. target
300.00 0% above
Above model, 1y
77 of 88 days
How it is valued
Valued asCyclical
Low/slowing growth (~0% recent)High profitability (28% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.