TSEC Corp
TWSE:6443

Watchlist Manager
TSEC Corp Logo
TSEC Corp
TWSE:6443
Watchlist
Price: 25.5 TWD -8.11% Market Closed
Market Cap: 13.1B TWD

Relative Value

The Relative Value of one TSEC Corp stock under the Base Case scenario is hidden TWD. Compared to the current market price of 25.5 TWD, TSEC Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TSEC Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
58
Median 3Y
2
Median 5Y
2.2
Industry
3.5
vs History
vs Industry
16
Median 3Y
28.5
Median 5Y
38.3
Industry
30.7
vs History
7
vs Industry
35
Median 3Y
16
Median 5Y
14.6
Industry
19.7
vs History
vs Industry
3
Median 3Y
-27.5
Median 5Y
-25.3
Industry
26
vs History
52
vs Industry
64
Median 3Y
1.9
Median 5Y
2.6
Industry
2.7
vs History
1
vs Industry
51
Median 3Y
2.3
Median 5Y
2.6
Industry
3.8
vs History
vs Industry
30
Median 3Y
15.1
Median 5Y
28
Industry
12.5
vs History
vs Industry
39
Median 3Y
12.7
Median 5Y
17.3
Industry
19.3
vs History
vs Industry
15
Median 3Y
34.7
Median 5Y
48.1
Industry
25.9
vs History
7
vs Industry
30
Median 3Y
18.8
Median 5Y
17.4
Industry
19.7
vs History
11
vs Industry
7
Median 3Y
33.7
Median 5Y
-14.5
Industry
25.4
vs History
50
vs Industry
61
Median 3Y
1.5
Median 5Y
1.9
Industry
2.2

Multiples Across Competitors

Competitors Multiples
TSEC Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
TSEC Corp
TWSE:6443
13.1B TWD 5.9 -7.9 -20.1 -10.8
US
NVIDIA Corp
NASDAQ:NVDA
4.6T USD 24.5 46.4 40.2 41.1
US
Broadcom Inc
NASDAQ:AVGO
1.6T USD 25.2 69.7 47.4 63.4
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
43.3T TWD 11.9 27.3 16.6 23.1
US
Advanced Micro Devices Inc
NASDAQ:AMD
362.6B USD 11.3 109.7 61.5 127.2
US
Micron Technology Inc
NASDAQ:MU
353.5B USD 8.4 29.7 15.9 25.8
KR
SK Hynix Inc
KRX:000660
480.6T KRW 5.7 13.5 9.5 13
US
Qualcomm Inc
NASDAQ:QCOM
190.2B USD 4.3 34.3 13.9 15.7
US
Intel Corp
NASDAQ:INTC
189.2B USD 3.5 955.4 18 -1 945
US
Texas Instruments Inc
NASDAQ:TXN
164.4B USD 9.5 32.8 21.9 28.7
US
Analog Devices Inc
NASDAQ:ADI
136.7B USD 12.4 60.3 28.3 47.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
TSEC Corp
TWSE:6443
Average EV/EBITDA: 27.3
Negative Multiple: -20.1
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
40.2
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
47.4
45%
1.1
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
16.6
26%
0.6
US
Advanced Micro Devices Inc
NASDAQ:AMD
61.5
50%
1.2
US
Micron Technology Inc
NASDAQ:MU
15.9
57%
0.3
KR
SK Hynix Inc
KRX:000660
9.5
43%
0.2
US
Qualcomm Inc
NASDAQ:QCOM
13.9
8%
1.7
US
Intel Corp
NASDAQ:INTC
18
48%
0.4
US
Texas Instruments Inc
NASDAQ:TXN
21.9
16%
1.4
US
Analog Devices Inc
NASDAQ:ADI
28.3
20%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
TSEC Corp
TWSE:6443
Average EV/EBIT: 42.8
Negative Multiple: -10.8
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
41.1
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
63.4
55%
1.2
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
23.1
29%
0.8
US
Advanced Micro Devices Inc
NASDAQ:AMD
127.2
111%
1.1
US
Micron Technology Inc
NASDAQ:MU
25.8
75%
0.3
KR
SK Hynix Inc
KRX:000660
13
52%
0.3
US
Qualcomm Inc
NASDAQ:QCOM
15.7
8%
2
US
Intel Corp
NASDAQ:INTC
Negative Multiple: -1 945 N/A N/A
US
Texas Instruments Inc
NASDAQ:TXN
28.7
16%
1.8
US
Analog Devices Inc
NASDAQ:ADI
47.2
34%
1.4