176.45 - 178.59
86.62 - 184.48
124.91M / 173.95M (Avg.)
50.81 | 3.50
View analysts' price targets and recommendations, and compare them with competitors.
$207.00
Has upside compared to TSM's downside of 7.45%.
Buy
Equal to TSM's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
339.01B
Better than TSM's revenue of 167.84B.
53.59%
Better than TSM's revenue growth rate of 20.45%.
127.52B
Better than TSM's ebitda of 113.61B.
37.62%
Worse than TSM's ebitda margin of 67.69%.
112.17B
Better than TSM's ebit of 72.62B.
33.09%
Worse than TSM's ebit margin of 43.27%.
15.35B
Better than TSM's depreciation of 40.99B.
230.45B
Better than TSM's total cash of 113.97B.
67.98%
Better than TSM's cash as percentage of revenue of 67.90%.
52.63B
Worse than TSM's receivables of 18.81B.
15.52%
Worse than TSM's receivables as percentage of revenue of 11.20%.
38.91B
Worse than TSM's inventories of 17.31B.
11.48%
Worse than TSM's inventories as percentage of revenue of 10.31%.
19.43B
Better than TSM's accounts payable of 19.52B.
5.73%
Better than TSM's payables as percentage of revenue of 11.63%.
-15.88B
Worse than TSM's capital expenditure of -76.76B.
-4.68%
Worse than TSM's capex as percentage of revenue of -45.74%.
12.05%
Worse than TSM's weighted average cost of capital (wacc) of 10.18%.
12.08%
Worse than TSM's cost of equity of 10.22%.
4.26%
Better than TSM's cost of debt of 4.40%.
1.66
Worse than TSM's beta of 1.23.
24.94B
Better than TSM's diluted shares outstanding of 25.93B.
11.06B
Better than TSM's total debt of 29.28B.
3.35T
Worse than TSM's total equity of 5.07T.
3.36T
Worse than TSM's total capital of 5.10T.
0.33%
Better than TSM's debt weighting of 0.57%.
99.67%
Better than TSM's equity weighting of 99.43%.
107.35B
Better than TSM's ebiat of 63.89B.
81.66B
Better than TSM's unlevered free cash flow of 25.30B.
4.00%
Better than TSM's long-term growth rate of 2.00%.
1.62T
Better than TSM's terminal value of 315.53B.
1.12T
Better than TSM's enterprise value of 265.11B.
3.78B
Worse than TSM's net debt of -15.59B.
1.12T
Better than TSM's equity value of 280.70B.
44.94
Better than TSM's equity value per share of 10.83.
Analyze analyst forecasts for the company and compare them with competitors.
3.93B
No peer data available for comparison.
566.09M
No peer data available for comparison.
1.05
No peer data available for comparison.
369.97M
No peer data available for comparison.
367.30M
No peer data available for comparison.
341.19M
No peer data available for comparison.
