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.
16.68B
Worse than TSM's revenue of 48.61B.
52.73%
Better than TSM's revenue growth rate of 18.53%.
5.69B
Worse than TSM's ebitda of 33.41B.
34.13%
Worse than TSM's ebitda margin of 68.72%.
4.59B
Worse than TSM's ebit of 20.47B.
27.54%
Worse than TSM's ebit margin of 42.11%.
1.10B
Better than TSM's depreciation of 12.94B.
11.56B
Worse than TSM's total cash of 36.90B.
69.33%
Worse than TSM's cash as percentage of revenue of 75.91%.
2.43B
Better than TSM's receivables of 6.07B.
14.57%
Worse than TSM's receivables as percentage of revenue of 12.49%.
1.83B
Better than TSM's inventories of 5.91B.
10.95%
Better than TSM's inventories as percentage of revenue of 12.16%.
1.15B
Better than TSM's accounts payable of 5.91B.
6.89%
Better than TSM's payables as percentage of revenue of 12.16%.
-1.13B
Worse than TSM's capital expenditure of -26.01B.
-6.76%
Worse than TSM's capex as percentage of revenue of -53.51%.
12.06%
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%.
4.51B
Worse than TSM's ebiat of 18.29B.
3.33B
Better than TSM's unlevered free cash flow of 1.79B.
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 265.10B.
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.
10.78B
No peer data available for comparison.
2.63B
No peer data available for comparison.
0.14
No peer data available for comparison.
2.18B
No peer data available for comparison.
1.93B
No peer data available for comparison.
974.58M
No peer data available for comparison.
