| 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 | Broadest analog & embedded chipmaker; ~80K products, 100K customers, in-house 300mm. Industrial, Auto, Data Center (~2× 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 (~2× YoY), FCF inflection as capex moderates. |
| Recent Stock Move | $194→$294 (+~52% since Apr 2026). Q2 beat above the guide range; data center ~2×, OP +48%. Dipped ~3% after-hours on the print. |
| Revenue Trend | ACCELERATING Rev YoY: 23% (Q2 2026) → 29% (Q3 2026E). |
| Margin Trend | EXPANDING OM%: 42.6% (Q2 2026) → 45.6% (Q3 2026E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 11.4% (Q2 2026) → 12.7% (Q3 2026E). TTM OP $7,490M. |
| Key Opportunities | Data center/AI power content ~2× YoY (800V = more conversion stages). Industrial still below 2022 peak. Pricing increases starting + 300mm capacity ahead of demand. |
| Key Risks | 39x P/E on recovering trough earnings; slipped ~3% after-hours. Heavy CapEx + choppy ITC. New CFO Aug 1, Silicon Labs integration, rising competition. |
| Catalysts | Q3 guided $5.65–6.15B (above seasonal), pricing beginning. 300mm capacity ramp. CFO transition; Silicon Labs close H1 2027. FCF/share north star. |
| P/E(ttm) Valuation | 39x on trough-recovery earnings, a premium for the cycle. Compresses toward ~25x if revenue scales to the $20–22B / $8–10B FCF framework. |
| Segment | Q2 2026 Revenue | % of Total | Key Details |
|---|---|---|---|
| Analog | $4,365M | ~80% | +26% 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 | $788M | ~14% | +16% YoY. Microcontrollers, processors. Industrial and automotive focus. Silicon Labs acquisition ($5.4B) will expand wireless connectivity portfolio. |
| Other | $310M | ~6% | -2% YoY. DLP products, custom ASICs, calculators. |
End markets: Industrial ~40% (broad recovery, +30% YoY), Automotive ~25% (mid-teens YoY, China EV inflection), Data Center ~10% (~2x YoY, secular), Personal Electronics ~15% (flat YoY), Comms ~10% (up YoY). ~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
| Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026E | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
| Stock Price | $195 | $207 | $188 | $180 | $208 | $184 | $173 | $194 | $298 | $294 |
| Stock QoQ | +12% | +6% | -9% | -4% | +16% | -12% | -6% | +12% | +54% | -1% |
| Rev YoY | -16% | -8% | -2% | 11% | 16% | 14% | 10% | 19% | 23% | 29% |
| OM% | 33% | 37% | 35% | 32% | 35% | 39% | 34% | 38% | 43% | 46% |
| R40 (Rev YoY + OM%) | 17% | 29% | 33% | 44% | 52% | 53% | 44% | 56% | 65% | 74% |
| TTM OP ($M) | $5,696 | $5,359 | $5,226 | $5,512 | $5,831 | $6,114 | $6,222 | $6,726 | $7,490 | $8,442 |
| TTM OP QoQ | -11% | -6% | -2% | +5% | +6% | +5% | +2% | +8% | +11% | +13% |
| FCF/OP ttm | 26% | 27% | 29% | 26% | 26% | 34% | 42% | 55% | 71% | 84% |
| Debt/EBITDA | 1.9x | 1.9x | 1.9x | 1.7x | 1.8x | 1.7x | 1.6x | 1.5x | 1.4x | 1.4x |
| P/E ttm | 35x | 39x | 37x | 34x | 38x | 33x | 31x | 32x | 45x | 39x |
| 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 | Q2'26 | Q3'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 | Sep26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 6 | 6 |
| Stock QoQ | -2% | -3% | -16% | +1% | +5% | +14% | -3% | -11% | +6% | +2% | +12% | +6% | -9% | -4% | +16% | -12% | -6% | +12% | +54% | -1% |
| P/E ttm | 22x | 20x | 16x | 16x | 17x | 20x | 21x | 21x | 24x | 28x | 35x | 39x | 37x | 34x | 38x | 33x | 31x | 32x | 45x | 39x |