NYSE:TSM · New York Stock Exchange
+$27.64 today
Vol 18.19M · Avg 13.48M
Intrinsic Value
TSM Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
Taiwan Semiconductor Manufacturing Company Limited
NYSE:TSM · Consensus of 4 models
Intrinsic Value
Current Price
$434.16
DR 10.4% · GR 16.0% · TG 2.5%
Model Breakdown
Your DCF is ready
Get the intrinsic value, margin of safety, and all 4 model outputs with a free account.
Monitor TSM
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when TSM drops below a target
Valuation History
Is TSM cheaper or more expensive than usual?
Review how the market has valued Taiwan Semiconductor Manufacturing Company Limited over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
+86.92%
Period High
$477.57
Period Low
$224.88
Latest
$434.16
Analyst Targets
See where analysts expect TSM to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Unlock analyst target range
Sign in free to see low, average, high targets and implied upside for TSM.
Alternatives to TSM
Compare Taiwan Semiconductor Manufacturing Company Limited with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
Broadcom Inc.
NASDAQ:AVGO
$1.94T
Meta Platforms, Inc.
NASDAQ:META
$1.46T
Micron Technology, Inc.
NASDAQ:MU
$1.28T
ASML Holding N.V.
NASDAQ:ASML
$739.56B
Lam Research Corporation
NASDAQ:LRCX
$492.98B
Applied Materials, Inc.
NASDAQ:AMAT
$489.26B
ASE Technology Holding Co., Ltd.
NYSE:ASX
$88.14B
Tower Semiconductor Ltd.
NASDAQ:TSEM
$31.06B
Amkor Technology, Inc.
NASDAQ:AMKR
$22.22B
Diodes Incorporated
NASDAQ:DIOD
$5.50B
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for TSM
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | +24.7% | +18.7% |
Revenue | N/A | N/A | +18.5% | +10.6% |
Equity | N/A | N/A | +18.7% | +16.9% |
Cash | N/A | N/A | +57.7% | +57.0% |
ROIC | N/A | 18.5% | 18.1% | 18.7% |
Analysis
Latest growth is strongest in Cash at +57.0% and weakest in Revenue at +10.6%. Three-year average ROIC is 18.1%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | +24.7% | +18.6% (14yr)3 analysts |
| Revenue | N/A | N/A | +18.5% | +17.3% (14yr)10 analysts |
| Net Income | N/A | N/A | +23.8% | +19.0% (14yr)10 analysts |
| EBIT | N/A | N/A | +20.9% | +19.2% (14yr)10 analysts |
Analysis
Recent growth has been strongest in EPS at +24.7% over three years. Forward estimates point to EBIT at +19.2% (14yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Stock Ticker Earnings Waterfall
NYSE:TSM · Revenue to Net Income
Key Ratios
Analysis
$4.1T of revenue converted into $1.9T of net income for the selected period. Gross margin is 61.7% and net margin is 46.8%, showing how much revenue survives after costs and taxes. EPS is $371.30, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well Taiwan Semiconductor Manufacturing Company Limited turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
32.4%
avg 26.4%
ROIC
25.1%
avg 20.3%
ROA
21.9%
avg 17.7%
Analysis
ROE is currently the strongest return metric at 32.4% versus its period average of 26.4%. 3 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
21.89%
Buyback Yield (TTM)
0.00%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
21.89%
Analysis
Total TTM shareholder yield is 21.89% including 0.00% from debt paydown. The largest current contributor is dividends at 21.89%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
0.91%
Annual Div/Share
$3.51
Payout Ratio
25.5%
Frequency
Quarterly
Shareholder Yield
20.94%
Next Ex-Date
Sep 16, 2026
Next Payment
$1.11 · Oct 8, 2026
1Y Growth
+65.2%
3Y CAGR
+35.9%
5Y CAGR
+20.3%
Dividend Payments, Annual Total (TTM) & Yield
Analysis
The current indicated dividend yield is 0.91%, with TTM dividends of $3.51 per share. Three-year dividend growth is +35.9%, which helps show whether payouts are compounding or flattening. The payout ratio is 25.5%, so compare payout growth against earnings coverage. Payments are currently quarterly.
Company Overview
Understand how Taiwan Semiconductor Manufacturing Company Limited makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what Taiwan Semiconductor Manufacturing Company Limited does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
C. C. Wei | Chairman & Chief Executive Officer | $65.16M | — | — | $17,689.00 | <0.01% |
Jen-Chau Huang | Senior VP & CFO | $9.44M | — | — | $3,496.00 | <0.01% |
Horng-Dar Lin | Vice President of Corporate Information Technology & Chief Information Officer | — | — | — | $5,836.00 | <0.01% |
Y. Chyn | Executive VP of Operations & Co-COO | — | — | — | — | — |
Min Cao | VP of Research, Development, Pathfinding & Corporate Research and CTO | — | — | — | $6,608.00 | <0.01% |
Wei-Jen Lo | Senior Vice President of Corporate Strategy Development | — | — | — | — | — |
Jeff Su | Director of Investor Relations | — | — | — | — | — |
Pei-Hong Chen | Vice President of the Human Resources | — | — | — | $1,259.00 | <0.01% |
Y. J. Mii | Executive VP & Co-COO | — | — | — | $7,959.00 | <0.01% |
Sylvia Fang | Senior VP, General Counsel & Corporate Governance Officer | — | — | — | $6,541.00 | <0.01% |
Insider Trading
SEC Form 4 transactions — last 12 months
Buys
103
$1.29M
Sells
1
$13.97M
Net Sentiment
$12.68M
Net selling
Most Active
Tien Bor-Zen
14 transactions
1–10 of 104
Analysis
Insiders reported 103 buys worth $1.29M and 1 sells worth $13.97M over the last 12 months. That adds up to net selling of $12.68M. Tien Bor-Zen was the most active insider with 14 transactions.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $3.0T |
| Short-term Investments | $347.9B |
| Receivables | $362.9B |
| Inventory | $311.4B |
| Other Current | $207.4B |
| Total Current Assets | $4.3T |
| PP&E (Net) | $4.0T |
| Goodwill | $6.0B |
| Intangible Assets | $18.7B |
| Long-term Investments | $166.5B |
| Other Non-current | $249.4B |
| Total Non-current Assets | $4.4T |
| Total Assets | $8.7T |
Analysis
Selected assets total $8.7T for Latest. The largest visible component is PP&E (Net) at $4.0T, about 45.7% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.