
Tower Semiconductor Ltd
NASDAQ:TSEM

Intrinsic Value
The intrinsic value of one
TSEM
stock under the Base Case scenario is
37.89
USD.
Compared to the current market price of 41.57 USD,
Tower Semiconductor Ltd
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tower Semiconductor Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tower Semiconductor Ltd
Balance Sheet Decomposition
Tower Semiconductor Ltd
Current Assets | 1.7B |
Cash & Short-Term Investments | 1.2B |
Receivables | 219.5m |
Other Current Assets | 327.5m |
Non-Current Assets | 1.4B |
PP&E | 1.3B |
Other Non-Current Assets | 34.1m |
Free Cash Flow Analysis
Tower Semiconductor Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tower Semiconductor Ltd
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
340m
USD
|
Operating Expenses
|
-149.8m
USD
|
Operating Income
|
190.2m
USD
|
Other Expenses
|
13.1m
USD
|
Net Income
|
203.4m
USD
|
TSEM Profitability Score
Profitability Due Diligence
Tower Semiconductor Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Tower Semiconductor Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
TSEM Solvency Score
Solvency Due Diligence
Tower Semiconductor Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Tower Semiconductor Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TSEM Price Targets Summary
Tower Semiconductor Ltd
According to Wall Street analysts, the average 1-year price target for
TSEM
is 57.48 USD
with a low forecast of 46.05 USD and a high forecast of 63 USD.
Dividends
Current shareholder yield for TSEM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TSEM
stock under the Base Case scenario is
37.89
USD.
Compared to the current market price of 41.57 USD,
Tower Semiconductor Ltd
is
Overvalued by 9%.