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.
26.91B
Worse than TSM's revenue of 69.33B.
61.40%
Better than TSM's revenue growth rate of 42.61%.
11.35B
Worse than TSM's ebitda of 48.79B.
42.18%
Worse than TSM's ebitda margin of 70.37%.
10.18B
Worse than TSM's ebit of 35.40B.
37.81%
Worse than TSM's ebit margin of 51.05%.
1.17B
Better than TSM's depreciation of 13.39B.
21.21B
Worse than TSM's total cash of 48.59B.
78.80%
Better than TSM's cash as percentage of revenue of 70.08%.
4.65B
Better than TSM's receivables of 7.08B.
17.28%
Worse than TSM's receivables as percentage of revenue of 10.22%.
2.60B
Better than TSM's inventories of 6.77B.
9.68%
Better than TSM's inventories as percentage of revenue of 9.77%.
1.78B
Better than TSM's accounts payable of 8.22B.
6.62%
Better than TSM's payables as percentage of revenue of 11.85%.
-976.00M
Worse than TSM's capital expenditure of -33.37B.
-3.63%
Worse than TSM's capex as percentage of revenue of -48.13%.
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%.
9.98B
Worse than TSM's ebiat of 30.72B.
7.82B
Worse than TSM's unlevered free cash flow of 11.18B.
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.
197.30B
No peer data available for comparison.
74.22B
No peer data available for comparison.
4.42
No peer data available for comparison.
104.26B
No peer data available for comparison.
65.28B
No peer data available for comparison.
17.01B
No peer data available for comparison.
