Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Semiconductors
/
Taiwan Semiconductor Manufacturing
TSM
Taiwan Semiconductor Manufacturing
High Growth Opportunities And Categorical Risk Factors Increase The Range Of TSMC’s Valuation
GO
Goran_Damchevski
Not Invested
Equity Analyst
Published
14 Feb 24
Updated
02 Jul 24
18
Set Fair Value
8
votes
3
Share
Goran_Damchevski
's Fair Value
US$798.09
70.1% undervalued
intrinsic discount
02 Jul
US$238.27
1Y
40.9%
7D
4.8%
Loading
1Y
40.9%
7D
4.8%
Author's Valuation
US$798.1
70.1% undervalued
intrinsic discount
Goran_Damchevski's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Goran_Damchevski
's
Fair Value
US$798.1
70.1% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
163t
2013
2016
2019
2022
2024
2025
2028
2029
Revenue NT$162.5t
Earnings NT$60.1t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.35%
Semiconductors revenue growth rate
0.80%
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$60.13t
Earnings '29
x
17.00x
PE Ratio '29
=
NT$1022.14t
Market Cap '29
NT$1022.14t
Market Cap '29
/
25.94b
No. shares '29
=
NT$39.41k
Share Price '29
NT$39.41k
Share Price '29
Discounted to 2024 @ 8.70% p.a.
=
NT$25.97k
Fair Value '24
NT$25.97k
Fair Value '24
Converted to USD @ 0.03073 TWD/USD Exchange Rate
=
US$798.01
Fair Value '24
