
Taiwan Semiconductor Manufacturing Co Ltd
NYSE:TSM

Intrinsic Value
The intrinsic value of one
TSM
stock under the Base Case scenario is
255.9177
USD.
Compared to the current market price of 222.4501 USD,
Taiwan Semiconductor Manufacturing Co Ltd
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Taiwan Semiconductor Manufacturing Co Ltd
Fundamental Analysis

Taiwan geopolitical risk. Any disruption in the region could upend production and investor confidence overnight.
Irreplaceable manufacturing partner. TSMC is the only foundry that can mass-produce the most advanced chips, making it mission-critical for Apple, NVIDIA, AMD, and the entire AI ecosystem.

Revenue & Expenses Breakdown
Taiwan Semiconductor Manufacturing Co Ltd
Balance Sheet Decomposition
Taiwan Semiconductor Manufacturing Co Ltd
Current Assets | 3.3T |
Cash & Short-Term Investments | 2.7T |
Receivables | 243.9B |
Other Current Assets | 398.6B |
Non-Current Assets | 3.8T |
Long-Term Investments | 160.8B |
PP&E | 3.4T |
Other Non-Current Assets | 226B |
Free Cash Flow Analysis
Taiwan Semiconductor Manufacturing Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Taiwan Semiconductor Manufacturing Co Ltd
Revenue
|
3.1T
TWD
|
Cost of Revenue
|
-1.3T
TWD
|
Gross Profit
|
1.8T
TWD
|
Operating Expenses
|
-323.2B
TWD
|
Operating Income
|
1.5T
TWD
|
Other Expenses
|
-170.7B
TWD
|
Net Income
|
1.3T
TWD
|
TSM Profitability Score
Profitability Due Diligence
Taiwan Semiconductor Manufacturing Co Ltd's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Score
Taiwan Semiconductor Manufacturing Co Ltd's profitability score is 78/100. The higher the profitability score, the more profitable the company is.
TSM Solvency Score
Solvency Due Diligence
Taiwan Semiconductor Manufacturing Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Score
Taiwan Semiconductor Manufacturing Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TSM Price Targets Summary
Taiwan Semiconductor Manufacturing Co Ltd
According to Wall Street analysts, the average 1-year price target for
TSM
is 223.9888 USD
with a low forecast of 212.7342 USD and a high forecast of 244.2207 USD.
Dividends
Current shareholder yield for Taiwan Semiconductor Manufacturing Co Ltd 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
TSM
stock under the Base Case scenario is
255.9177
USD.
Compared to the current market price of 222.4501 USD,
Taiwan Semiconductor Manufacturing Co Ltd
is
Undervalued by 13%.