ONE LEVEL DEEPER
TXN
Warren Buffett frameworkThe Owner-OperatorBenjamin Graham frameworkThe Value ArchitectMichael Mauboussin frameworkThe Expectations EngineerHoward Marks frameworkThe Cycle WhispererPeter Lynch frameworkThe Everyday Edge

Stock trades 141% above intrinsic value while insiders buy $102M worth at negative real yields.

cautiousNeutralconviction

A once-stable earnings machine now trades at premium multiples while destroying capital value, yet management loads up on shares.

THE LENSES
THE MARGIN OF SAFETYdangerous

Does the price protect me from permanent loss of capital?

DCF fair value at $80.82 versus market price of $195 - trading 141% above intrinsic value
P/E of 33.9x at 80th percentile historically while ROIC collapsed to 3.9% from 10.3% peak
Earnings yield of 0.74% versus 4.33% treasury yield - negative 3.59% spread

This framework sees no margin of safety whatsoever. The price demands heroic assumptions about future growth and capital efficiency recovery that the current fundamentals do not support.

P/E Ratio
THE EARNINGS RECORDmagnificent

Has the company proven it can generate consistent earnings over many years?

Beat earnings estimates 97.4% of time over 39 quarters with only 1 miss
Operating margins recovered to 33% in Q4'25 from 32% trough, maintaining above 30% through cycles
Revenue grew 13% TTM reaching $17.7B with Analog segment at 84% concentration

The earnings record is exemplary - near-perfect execution over a decade. Yet Mr. Market yawns at beats and celebrates the rare miss, suggesting fatigue with mere consistency.

Net Income
BALANCE SHEET FORTRESSstretched

Can this company survive a prolonged downturn?

Debt-to-equity surged to 94.6% in Q4'25 - 98th percentile over 10 years
Net debt/EBITDA at 5.88x - 90th percentile despite operational recovery
Interest coverage dropped to 10.4x - 5th percentile historically despite 33% margins
Current ratio of 4.14x provides liquidity cushion

The fortress has taken on debt to fund expansion just as capital efficiency deteriorates. Interest coverage remains adequate but the leverage buildup during a cyclical peak raises concerns.

Debt / Equity
MR. MARKETeuphoric

Is the manic-depressive business partner creating opportunity or danger?

Stock falls average -0.95% on earnings beats but rallied 11.83% on single miss
Analyst targets range $160-$260 with $215 median - healthy debate present
87% institutional ownership with 267 new positions versus 240 closed in last 4 quarters

Mr. Market has grown weary of consistent execution and prices the business for perfection. The relief rally on the lone miss reveals dangerous positioning where good news disappoints.

Price Targets
160
low
260
high
215
median
211.79
consensus
KEY NUMBERS
VERDICT

Applying this framework reveals a paradox: impeccable earnings execution coupled with deteriorating capital efficiency, all wrapped in a price that offers no protection. The 141% premium to DCF value while yielding less than treasuries violates every principle of margin of safety. Yet insiders bet $102 million that Mr. Market is wrong - do they see a catalyst the numbers miss?

This analysis applies Benjamin Graham's published investment framework to publicly available financial data. It is not authored by, endorsed by, or affiliated with Benjamin Graham. Educational purposes only. Not financial advice.

OTHER PERSPECTIVES
Peter Lynch framework
The Everyday Edge
Neutral
Howard Marks framework
The Cycle Whisperer
Leaning Bearish
Warren Buffett framework
The Owner-Operator
Leaning Bearish
Michael Mauboussin framework
The Expectations Engineer
Bearish
Explore
PayPal Holdings, Inc.PYPLFortinet, Inc.FTNTAxon Enterprise, Inc.AXONCostco Wholesale CorporationCOSTAdvanced Micro Devices, Inc.AMDStarbucks CorporationSBUX
EDUCATIONAL ONLY · NOT FINANCIAL ADVICEv2