image
Taiwan Semiconductor Manufacturing Company Limited TSM
Technology - Semiconductors - NYSE - TW
Watchlist
$ 186.01
-1.32 %
$ 815 B
Market Cap
29.81
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 1 241 967.3
CAPEX (949 816.8)
Maintenance CAPEX (664 871.8)
Cash Flow For Owners 577 095.6 728 204.7 918 880.8 1 159 484.4 1 463 088.6 1 846 189.9 2 329 603.9 2 939 597.1 3 709 313.4 4 680 575.5 110 791 357.0
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%