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.
60.92B
Worse than TSM's revenue of 79.74B.
125.85%
Better than TSM's revenue growth rate of 20.45%.
35.58B
Worse than TSM's ebitda of 53.98B.
58.41%
Worse than TSM's ebitda margin of 67.69%.
34.08B
Worse than TSM's ebit of 34.50B.
55.93%
Better than TSM's ebit margin of 43.27%.
1.51B
Better than TSM's depreciation of 19.48B.
25.98B
Worse than TSM's total cash of 54.15B.
42.65%
Worse than TSM's cash as percentage of revenue of 67.90%.
10.00B
Worse than TSM's receivables of 8.93B.
16.41%
Worse than TSM's receivables as percentage of revenue of 11.20%.
5.28B
Better than TSM's inventories of 8.22B.
8.67%
Better than TSM's inventories as percentage of revenue of 10.31%.
2.70B
Better than TSM's accounts payable of 9.27B.
4.43%
Better than TSM's payables as percentage of revenue of 11.63%.
-1.07B
Worse than TSM's capital expenditure of -36.47B.
-1.75%
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%.
29.99B
Worse than TSM's ebiat of 30.35B.
25.64B
Better than TSM's unlevered free cash flow of 17.59B.
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.
309.37B
No peer data available for comparison.
137.92B
No peer data available for comparison.
6.96
No peer data available for comparison.
172.64B
No peer data available for comparison.
125.19B
No peer data available for comparison.
22.13B
No peer data available for comparison.
