| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $100→$236. TTM OP +24% ($6.0B→$7.4B), non-linear: peaked $10.9B in 2022, troughed $5.2B. P/E(ttm) 36x vs 5-yr avg ~24x. |
| Business Model | World’s largest analog semi. ~20% share, 80K products, 100K customers. Industrial, Auto, Data Center (+90% YoY). |
| Competitive Moat | WIDE Only analog co with multiple 300mm fabs (~40% cost edge). 80K SKUs, direct sales (ti.com 60%), 10-15yr product lifecycles. |
| Past 5-YR Drivers | 300mm capacity buildout (Sherman ahead of schedule), data center emergence (+90% YoY, 8th consecutive Q/Q growth), FCF inflection as capex moderates. |
| Recent Stock Move | $173→$236 (vs Dec 2025). Q1 beat above top of guidance. Industrial broadening, data center +90%. Pricing stable. |
| Revenue Trend | ACCELERATING Rev YoY: 19% (Q1 2026) → 24% (Q2 2026E). |
| Margin Trend | EXPANDING OM%: 37.8% (Q1 2026) → 40.8% (Q2 2026E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 8.1% (Q1 2026) → 10.1% (Q2 2026E). TTM OP $7,407M. |
| Key Opportunities | Industrial broadening to all sectors/regions. Data center +90% YoY. Silicon Labs acquisition (H1 2027). Pricing inflection likely H2 2026. |
| Key Risks | 2025 recovery was false start (H1 strong, H2 faded). 36x P/E needs sustained 15%+ growth. Auto near peak. FCF/OP 55% still below target. |
| Catalysts | Q2 guided $5.0-5.4B (~8% Q/Q). H2 pricing inflection. FCF/share likely >$8 target. 300mm leverage as rev scales to $22-24B. |
| P/E(ttm) Valuation | 36x vs 5-yr avg ~24x. Reasonable if OM normalizes to 40%+ ($8B+ OP, ~25x normalized). Upside 40x; downside 25x if cycle stalls. |
| Segment | Q1 2026 Revenue | % of Total | Key Details |
|---|---|---|---|
| Analog | ~$3,950M | ~82% | +22% YoY. Power management, signal chain, high-volume analog. Serves all end markets. 300mm wafer fabs in Texas (DMOS6, RFAB2, Sherman) provide structural cost advantage. |
| Embedded Processing | ~$680M | ~14% | +12% YoY. Microcontrollers, processors. Industrial and automotive focus. Silicon Labs acquisition ($5.4B) will expand wireless connectivity portfolio. |
| Other | ~$195M | ~4% | -16% YoY. DLP products, custom ASICs. Declining but manageable. |
End markets: Industrial ~40% (broad recovery, +30% YoY), Automotive ~25% (mid-single-digit growth, near peak), Data Center ~10% (+90% YoY, secular), Personal Electronics ~15% (flat), Comms ~10% (+25%). ~100,000 customers served direct. Key competitors: Analog Devices (ADI), Infineon, STMicroelectronics, NXP, ON Semiconductor. Inventory: 209 days (down 13 days Q/Q).
Silicon wafers (200mm & 300mm)
Chemicals & gases
Assembly & test equipment
GaN & BCD process technology
Analog chips (power, signal chain)
Embedded processors (MCUs)
300mm fabs in Texas (lowest cost)
Direct sales to ~100K customers
~80,000 products in catalog
Industrial equipment makers
Automotive OEMs & Tier 1s
Data center operators
Consumer electronics OEMs
Telecom infrastructure
| USD | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| Stock | $173 | $195 | $207 | $188 | $180 | $208 | $184 | $173 | $194 | $236 |
| Stock QoQ | -13% | +13% | +6% | -9% | -4% | +15% | -11% | -6% | +12% | +22% |
| Rev YoY | -16% | -16% | -8% | -2% | +11% | +16% | +14% | +10% | +19% | +24% |
| OM% | 28% | 33% | 37% | 35% | 32% | 35% | 39% | 34% | 38% | 41% |
| R40 | +12% | +17% | +29% | +33% | +44% | +52% | +53% | +44% | +56% | +64% |
| TTM OP ($M) | $6,420 | $5,696 | $5,359 | $5,226 | $5,512 | $5,831 | $6,114 | $6,222 | $6,726 | $7,407 |
| TTM OP QoQ | -12% | -11% | -6% | -2% | +5% | +6% | +5% | +2% | +8% | +10% |
| FCF/OP | 15% | 26% | 27% | 29% | 26% | 26% | 34% | 42% | 55% | 69% |
| Debt/EBITDA | 1.8x | 1.9x | 1.9x | 1.9x | 1.7x | 1.8x | 1.7x | 1.6x | 1.5x | 1.5x |
| P/E(ttm) | 28x | 35x | 39x | 37x | 34x | 38x | 33x | 31x | 32x | 36x |
| Q3'21 | Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM OP QoQ > 10% | ✅ | |||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 4 | 4 | 4 | 5 | 5 | 4 | 3 | 5 | 6 |
| Stock QoQ | +2% | -2% | -3% | -18% | +1% | +5% | +14% | -3% | -11% | +6% | +2% | +12% | +6% | -9% | -4% | +15% | -11% | -6% | +12% | +22% |
| P/E(ttm) | 24x | 22x | 20x | 16x | 16x | 17x | 20x | 21x | 21x | 24x | 28x | 35x | 39x | 37x | 34x | 38x | 33x | 31x | 32x | 36x |