Texas Instruments Inc Valuation – February 2016 $TXN

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Companies Benjamin Graham Would Invest In Today – February 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Texas Instruments Inc (TXN) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Texas Instruments Incorporated designs, makes and sells semiconductors to electronics designers and manufacturers across the world. The Company operates through two segments: Analog and Embedded Processing. The Company’s Analog segment includes the following product lines: High Volume Analog & Logic, Power Management, High Performance Analog and Silicon Valley Analog. The Company’s Embedded Processing segment includes the following product lines: Processor, Microcontrollers and Connectivity. The Company is also engaged in smaller product lines, such as DLP products, certain custom semiconductors known as application-specific integrated circuits, calculators, baseband products, and applications processors and connectivity products. The revenues from these smaller businesses are included under the Other segment. The Company has design, manufacturing or sales operations in 35 countries.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of TXN

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $52,461,694,942 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.77 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 82.62% Pass
6. Moderate PEmg Ratio PEmg < 20 20.10 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 5.31 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.77 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.69 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

TXN value chart February 2016

EPSmg $2.52
MG Growth Estimate 6.27%
MG Value $53.05
Opinion Fairly Valued
MG Value based on 3% Growth $36.56
MG Value based on 0% Growth $21.43
Market Implied Growth Rate 5.80%
Current Price $50.68
% of Intrinsic Value 95.52%

Texas Instruments Inc qualifies for the Enterprising Investor but not the more conservative Defensive Investor.  The Defensive Investor is concerned with the high PEmg and PB ratios.  The Enterprising Investor has no initial concerns.  As a result, all Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company.

As for a valuation, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $1.78 in 2012 to an estimated $2.52 for 2016.  This level of demonstrated earnings growth supports the market’s implied estimate of 5.8% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

Stage 3: Information for Further Research

TXN charts February 2016

Net Current Asset Value (NCAV) $0.76
Graham Number $24.07
PEmg 20.10
Current Ratio 2.77
PB Ratio 5.31
Dividend Yield 2.76%
Number of Consecutive Years of Dividend Growth 13



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information Dec2015
Total Current Assets $7,074,000,000
Total Current Liabilities $2,555,000,000
Long-Term Debt $3,120,000,000
Total Assets $16,230,000,000
Intangible Assets $5,991,000,000
Total Liabilities $6,284,000,000
Shares Outstanding (Diluted Average) 1,043,000,000

Earnings Per Share History

Next Fiscal Year Estimate $2.70
Dec2015 $2.82
Dec2014 $2.57
Dec2013 $1.91
Dec2012 $1.51
Dec2011 $1.88
Dec2010 $2.62
Dec2009 $1.15
Dec2008 $1.44
Dec2007 $1.84
Dec2006 $2.78
Dec2005 $1.39
Dec2004 $1.05
Dec2003 $0.60
Dec2002 -$0.20
Dec2001 -$0.12
Dec2000 $1.71
Dec1999 $0.83
Dec1998 $0.26
Dec1997 $1.13
Dec1996 $0.05

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $2.52
Dec2015 $2.33
Dec2014 $2.09
Dec2013 $1.84
Dec2012 $1.78
Dec2011 $1.87
Dec2010 $1.90
Dec2009 $1.60
Dec2008 $1.78
Dec2007 $1.81
Dec2006 $1.57
Dec2005 $0.83
Dec2004 $0.57
Dec2003 $0.41
Dec2002 $0.37
Dec2001 $0.69
Dec2000 $1.00

Recommended Reading:

Other ModernGraham posts about the company

Texas Instruments Inc Analysis – September 2015 Update $TXN
Texas Instruments Analysis – June 2015 Update $TXN
18 Companies in the Spotlight This Week – 3/15/15
Texas Instruments Inc. Quarterly Valuation – March 2015 $TXN
27 Companies in the Spotlight This Week – 12/20/14

Other ModernGraham posts about related companies

Apple Inc Valuation – February 2016 $AAPL
Ametek Inc Valuation – February 2016 Update $AME
MTS Systems Corp Valuation – February 2016 Update $MTSC
Linear Technology Corp Valuation – January 2016 Update $LLTC
Seagate Technology PLC Valuation – January 2016 Update $STX
Microchip Technology Inc Valuation – January 2016 Update $MCHP
Avago Technologies Ltd Valuation – January 2016 Update $AVGO
KLA-Tencor Corp Valuation – January 2016 Update $KLAC
Lam Research Corp Valuation – January 2016 Update $LRCX
Amphenol Corporation Valuation – January 2016 Update $APH


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.