Texas Instruments Inc
TXNAbove valueHeld by 13 superinvestors.
SEC 10-K · fundamentals
Business quality
as of 2025-12-31Valuation basis: trailing twelve months to 2026-06-30 — latest 10-K plus unaudited 10-Q filings.
- Revenue growth
- +13.0%
- Net margin
- 28.3%
- ROE
- 30.7%
- FCF margin
- 14.7%
Valuation · value band
Above fair value
Zero-growth floor
$61
Central IV
$63
Optimistic top
$77
Texas Instruments Inc (TXN): Two methods value the business — a conservative owner-earnings DCF and a growth-credited Greenwald estimate, $61–$77 / sh. Today’s price sits above both (price $262 as of 2026-08-26).
The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.
- Recent earnings are below the multi-year average, so the band uses the lower run-rate.
Revenue growth 0% (history declining, capped at zero) · moat 10 yr · discount 10.6% · Zero-growth downside $61
Price as of 2026-08-26 · yahoo · DGS10 4.7% @ 2026-08-26.
Method & numbers
A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.
Owner-earnings DCF $55.78 – $73.07 · Greenwald $76.64 – $76.64 (neutral $76.64) · zero-growth base $76.64 · reproduction $19.24
Moat Franchise (moat) · terminal value 37% of present value · owner-earnings yield 3% vs 10Y 4.7%.
Graham earnings-power value (normalized NOPAT)$60.65 – $76.64 / sh
Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.
Years: TTM 2026-06-30, 2024, 2023, 2022, 2021
v1 simplifications: Maintenance capex (degraded) deducted in full cash (write A): EPV = (NOPAT + D&A − maintenance capex) / WACC; no tax shield on the capex term. Maintenance-capex methods diverge by 83% (> 50%); estimate is degraded. Share-based compensation is left as a real expense (not added back). Operating margin is below its multi-year average (cyclical/declining): normalized margin capped at the latest year — no peak-margin capitalization (audit #2).
Buffett owner-earnings value$60.85 – $74.37 / sh
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 9–11% rate band (read as a cost-of-equity proxy). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
Years: TTM 2026-06-30, 2024, 2023, 2022, 2021
v1 simplifications: Net income is below its multi-year average (cyclical/declining): normalized owner earnings anchored to the latest year — no peak-earnings capitalization (audit #2). Owner earnings = net income + D&A − maintenance capex (degraded); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). Maintenance-capex methods diverge by 83% (> 50%); estimate is degraded. One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% band as a cost-of-equity proxy; no leverage premium applied (net cash or debt within the no-charge range).
Reproduction value = tangible net assets $13.36B + capitalized R&D $4.34B（FY 2026, 2024, 2023, 2022） = $19.24 / sh. Reproduction value = tangible net assets (equity − goodwill − intangibles) + capitalized R&D (5y straight-line), ÷ diluted shares.
Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
Assumes a narrow moat · competitive-advantage period ≈ 10 years.
Growth value: if the moat holds for 10 yr at ROIIC ≈ -18%, $0.00–$0.00 / sh (neutral $0.00). Conservative, not a forecast.
Window TTM 2026-06-30, FY 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 12% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.
Owner-earnings DCF: growth g₁ 0% (history declining → capped at 0) · OE FY TTM 2026-06-30, 2024, 2023, 2022, 2021 · Discount band: 9.16%–12.00% (DGS10 +4.5% to a 12% strict end, as of 2026-08-26). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp. Two-method midpoint gap 19%.
Valuation basis: trailing twelve months to 2026-06-30 — latest 10-K plus unaudited 10-Q filings.
What the price is betting
Today's price pencils in about 27.8% a year in owner-earnings for the next few years. Revenue actually grew 1.1% a year.
The market wants it well ahead of its own track record.
Even when the value band is low-confidence: use this to see what the price assumes — not as a cheapness confirmation.
SEC 13F · holders
Superinvestors Holding This Security
13 holders · $2.99B combined · this quarter +3 opened / -0 exited
- Value$1.39BWeight (prev→now)2.5% → 3.1% ▲
- Value$726.5MWeight (prev→now)2.5% → 3.1% ▲
- Value$536.3MWeight (prev→now)4.0% → 3.9% ▼
- Value$215.8MWeight (prev→now)1.2% → 1.6% ▲
- Value$49.6MWeight (prev→now)0.5% → 0.5% ▲
- Value$29.3MWeight (prev→now)2.5% → 2.4% ▼
- Value$23.2MWeight (prev→now)2.2% → 1.6% ▼
- Value$13.8MWeight (prev→now)0.0% → 0.0% ▲
- Value$4.3MWeight (prev→now)1.0% → 0.9% ▼
- Value$1.2MWeight (prev→now)New · 0.0%
Show all 13 holders ▸Collapse ▾
- Value$555,901Weight (prev→now)New · 0.0%
- Value$385,703Weight (prev→now)0.1% → 0.1% ▼
- Value$301,051Weight (prev→now)New · 0.0%
SEC 13F · notes
Written summary
Written summary
Texas Instruments Inc (TXN) is held by 13 of the superinvestors tracked on Compounder, with a combined $2.99B in reported 13F value. The largest position belongs to Jeremy Grantham, where it makes up 3.1% of the portfolio.
Other notable holders by value include Christopher Davis (3.1% of its book), Terry Smith (3.9% of its book) and Thomas Gayner (1.6% of its book).
Over the latest quarter, 3 of the tracked filers opened a new position in TXN, 0 added to existing ones, 8 trimmed, and 0 sold out entirely.
Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.
SEC 13F · co-ownership
Also held by these investors
Investors holding Texas Instruments Inc (TXN) also commonly hold →
- Meta Platforms Inc-Class AMETA13 holders
- Microsoft CorpMSFT13 holders
- Alphabet Inc-Cl CGOOG12 holders
- Amazon.Com IncAMZN11 holders
- Visa Inc-Class A SharesV10 holders
- Alphabet Inc-Cl AGOOGL9 holders
See which stocks look cheap against a conservative value band. Browse all valued stocks
Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-14
Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.
Stay Updated
New-quarter 13F moves and valuation updates, to your inbox.