image
Taiwan Semiconductor Manufacturing Company Limited TSM
Technology - Semiconductors - NYSE - TW
Watchlist
$ 241.78
-2.12 %
$ 1.25
Market Cap
28.32
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 1 826 177.0
CAPEX (956 007.0)
Maintenance CAPEX (669 204.9)
Cash Flow For Owners 1 156 972.1 1 484 030.0 1 903 542.0 2 441 643.6 3 131 858.0 4 017 185.2 5 152 780.5 6 609 390.9 8 477 762.2 10 874 292.9 261 650 591.2
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.
%