Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330

Watchlist Manager
Taiwan Semiconductor Manufacturing Co Ltd Logo
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
Watchlist
Price: 1 100 TWD Market Closed
Market Cap: 28.5T TWD
Have any thoughts about
Taiwan Semiconductor Manufacturing Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Taiwan Semiconductor Manufacturing Co Ltd stock under the Base Case scenario is 1 246.19 TWD. Compared to the current market price of 1 100 TWD, Taiwan Semiconductor Manufacturing Co Ltd is Undervalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1 246.19 TWD
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Taiwan Semiconductor Manufacturing Co Ltd

Compare Taiwan Semiconductor Manufacturing Co Ltd to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Taiwan geopolitical risk. Any disruption in the region could upend production and investor confidence overnight.

Subsidised challengers. Intel, Samsung, and SMIC are pouring government-backed billions into catch-up fabs, threatening future pricing power.

Faster commoditisation of each node. As every generation matures sooner, TSMC must spend ever more just to stay ahead, squeezing long-term returns.

Bull Theses

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.

Moat widens with scale. Every new node strengthens its cost advantage, yields, and customer lock-in, allowing premium pricing and industry-leading margins.

Cash machine with discipline. Despite heavy capex, TSMC consistently generates robust free cash flow, funds next-gen fabs, and pays reliable, growing dividends.

Show More Less
How do you feel about Taiwan Semiconductor Manufacturing Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Taiwan Semiconductor Manufacturing Co Ltd

Provide an overview of the primary business activities
of Taiwan Semiconductor Manufacturing Co Ltd.

What unique competitive advantages
does Taiwan Semiconductor Manufacturing Co Ltd hold over its rivals?

What risks and challenges
does Taiwan Semiconductor Manufacturing Co Ltd face in the near future?

Summarize the latest earnings call
of Taiwan Semiconductor Manufacturing Co Ltd.

What significant events have occurred
in Taiwan Semiconductor Manufacturing Co Ltd over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide P/S
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide P/E
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide P/OCF
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide P/FCFE
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide P/B
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/S
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/GP
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/EBITDA
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/EBIT
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/OCF
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/FCFF
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide EV/IC
for Taiwan Semiconductor Manufacturing Co Ltd.

Show me price targets
for Taiwan Semiconductor Manufacturing Co Ltd made by professional analysts.

What are the Revenue projections
for Taiwan Semiconductor Manufacturing Co Ltd?

How accurate were the past Revenue estimates
for Taiwan Semiconductor Manufacturing Co Ltd?

What are the Net Income projections
for Taiwan Semiconductor Manufacturing Co Ltd?

How accurate were the past Net Income estimates
for Taiwan Semiconductor Manufacturing Co Ltd?

What are the EPS projections
for Taiwan Semiconductor Manufacturing Co Ltd?

How accurate were the past EPS estimates
for Taiwan Semiconductor Manufacturing Co Ltd?

What are the EBIT projections
for Taiwan Semiconductor Manufacturing Co Ltd?

How accurate were the past EBIT estimates
for Taiwan Semiconductor Manufacturing Co Ltd?

Compare the revenue forecasts
for Taiwan Semiconductor Manufacturing Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Taiwan Semiconductor Manufacturing Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Taiwan Semiconductor Manufacturing Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Taiwan Semiconductor Manufacturing Co Ltd compared to its peers.

Compare the P/E ratios
of Taiwan Semiconductor Manufacturing Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Taiwan Semiconductor Manufacturing Co Ltd with its peers.

Analyze the financial leverage
of Taiwan Semiconductor Manufacturing Co Ltd compared to its main competitors.

Show all profitability ratios
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide ROE
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide ROA
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide ROIC
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide ROCE
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Gross Margin
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Operating Margin
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Net Margin
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide FCF Margin
for Taiwan Semiconductor Manufacturing Co Ltd.

Show all solvency ratios
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide D/E Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide D/A Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Interest Coverage Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Altman Z-Score Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Quick Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Current Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

Provide Cash Ratio
for Taiwan Semiconductor Manufacturing Co Ltd.

What is the historical Revenue growth
over the last 5 years for Taiwan Semiconductor Manufacturing Co Ltd?

What is the historical Net Income growth
over the last 5 years for Taiwan Semiconductor Manufacturing Co Ltd?

What is the current Free Cash Flow
of Taiwan Semiconductor Manufacturing Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Taiwan Semiconductor Manufacturing Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 1.4T
Accounts Payable 76.9B
Accrued Liabilities 828.7B
Other Current Liabilities 494.3B
Non-Current Liabilities 1.2T
Long-Term Debt 948.3B
Other Non-Current Liabilities 221.1B
Efficiency

Free Cash Flow Analysis
Taiwan Semiconductor Manufacturing Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

Profitability Score
Profitability Due Diligence

Taiwan Semiconductor Manufacturing Co Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional Operating Margin
Exceptional ROIC
71/100
Profitability
Score

Taiwan Semiconductor Manufacturing Co Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

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.

High Interest Coverage
High Altman Z-Score
Low D/E
Negative Net Debt
89/100
Solvency
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

Price Targets Summary
Taiwan Semiconductor Manufacturing Co Ltd

Wall Street analysts forecast Taiwan Semiconductor Manufacturing Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Taiwan Semiconductor Manufacturing Co Ltd is 1 239.75 TWD with a low forecast of 959.5 TWD and a high forecast of 1 680 TWD.

Lowest
Price Target
959.5 TWD
13% Downside
Average
Price Target
1 239.75 TWD
13% Upside
Highest
Price Target
1 680 TWD
53% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

News

Other Videos
What is the Intrinsic Value of one Taiwan Semiconductor Manufacturing Co Ltd stock?

The intrinsic value of one Taiwan Semiconductor Manufacturing Co Ltd stock under the Base Case scenario is 1 246.19 TWD.

Is Taiwan Semiconductor Manufacturing Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 100 TWD, Taiwan Semiconductor Manufacturing Co Ltd is Undervalued by 12%.

Back to Top