Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Semiconductors
/
Taiwan Semiconductor Manufacturing
TSM
Taiwan Semiconductor Manufacturing
Taiwan Semiconductor Manufacturing: A Stable Outlook
WA
WaneInvestmentHouse
Not Invested
Community Contributor
Published
24 Apr 25
Updated
24 Apr 25
2
Set Fair Value
0
votes
Share
WaneInvestmentHouse
's Fair Value
US$39.05
495.9% overvalued
intrinsic discount
24 Apr
US$232.70
Loading
1Y
35.3%
7D
-4.7%
Author's Valuation
US$39.1
495.9% overvalued
intrinsic discount
WaneInvestmentHouse's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
WaneInvestmentHouse
's
Fair Value
US$39.1
495.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4t
2014
2017
2020
2023
2025
2026
2028
Revenue NT$3.9t
Earnings NT$1.6t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.18%
Semiconductors revenue growth rate
0.77%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
10.98%
Calculation
NT$1.61t
Earnings '28
x
27.29x
PE Ratio '28
=
NT$43.99t
Market Cap '28
NT$43.99t
Market Cap '28
/
25.92b
No. shares '28
=
NT$1.70k
Share Price '28
NT$1.70k
Share Price '28
Discounted to 2025 @ 10.10% p.a.
=
NT$1.27k
Fair Value '25
NT$1.27k
Fair Value '25
Converted to USD @ 0.0307 TWD/USD Exchange Rate
=
US$39.05
Fair Value '25
