FMP

FMP

Enter

TSM - Taiwan Semiconductor...

photo-url-https://images.financialmodelingprep.com/symbol/TSM.png

Taiwan Semiconductor Manufacturing Company Limited

TSM

NYSE

Taiwan Semiconductor Manufacturing Company Limited, together with its subsidiaries, manufactures, packages, tests, and sells integrated circuits and other semiconductor devices in Taiwan, China, Europe, the Middle East, Africa, Japan, the United States, and internationally. It provides a range of wafer fabrication processes, including processes to manufacture complementary metal- oxide-semiconductor (CMOS) logic, mixed-signal, radio frequency, embedded memory, bipolar CMOS mixed-signal, and others. The company also offers customer and engineering support services; manufactures masks; and invests in technology start-up companies; researches, designs, develops, manufactures, packages, tests, and sells color filters; and provides investment services. Its products are used in high performance computing, smartphones, Internet of things, automotive, and digital consumer electronics. The company was incorporated in 1987 and is headquartered in Hsinchu City, Taiwan.

152.16 USD

-5.175 (-3.4%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

41.24B

48.88B

69.71B

66.57B

89.13B

109.3B

134.03B

164.36B

201.56B

247.17B

Revenue %

-

18.53

42.61

-4.51

33.89

22.63

22.63

22.63

22.63

Ebitda

28.29B

33.59B

49.06B

44.76B

61.12B

75.09B

92.08B

112.92B

138.47B

169.8B

Ebitda %

68.59

68.72

70.37

67.24

68.58

68.7

68.7

68.7

68.7

Ebit

18.07B

20.58B

35.59B

28.38B

40.71B

49.25B

60.39B

74.06B

90.82B

111.37B

Ebit %

43.82

42.11

51.05

42.63

45.68

45.06

45.06

45.06

45.06

Depreciation

10.22B

13.01B

13.46B

16.39B

20.41B

25.84B

31.69B

38.86B

47.65B

58.44B

Depreciation %

24.77

26.61

19.31

24.62

22.9

23.64

23.64

23.64

23.64

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

24.7B

37.11B

48.85B

51.97B

74.58B

80.36B

98.55B

120.85B

148.2B

181.74B

Total Cash %

59.9

75.91

70.08

78.07

83.68

73.53

73.53

73.53

73.53

Receivables

4.5B

6.11B

7.13B

6.22B

8.38B

11.45B

14.04B

17.22B

21.11B

25.89B

Receivables %

10.91

12.5

10.22

9.34

9.4

10.47

10.47

10.47

10.47

Inventories

4.23B

5.95B

6.81B

7.73B

8.86B

11.75B

14.41B

17.67B

21.67B

26.57B

Inventories %

10.26

12.16

9.77

11.61

9.95

10.75

10.75

10.75

10.75

Payable

6.06B

5.94B

8.26B

1.76B

2.29B

9.6B

11.77B

14.44B

17.71B

21.71B

Payable %

14.69

12.16

11.85

2.65

2.56

8.78

8.78

8.78

8.78

Cap Ex

-16.06B

-26.16B

-33.55B

-29.42B

-29.44B

-47.61B

-58.39B

-71.6B

-87.8B

-107.67B

Cap Ex %

-38.94

-53.51

-48.13

-44.2

-33.03

-43.56

-43.56

-43.56

-43.56

Weighted Average Cost Of Capital

Price

152.25

Beta

Diluted Shares Outstanding

25.93B

Costof Debt

3.98

Tax Rate

After Tax Cost Of Debt

3.32

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

30.38B

Total Equity

3.95T

Total Capital

3.98T

Debt Weighting

0.76

Equity Weighting

99.24

Wacc

10.1

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

41.24B

48.88B

69.71B

66.57B

89.13B

109.3B

134.03B

164.36B

201.56B

247.17B

Ebitda

28.29B

33.59B

49.06B

44.76B

61.12B

75.09B

92.08B

112.92B

138.47B

169.8B

Ebit

18.07B

20.58B

35.59B

28.38B

40.71B

49.25B

60.39B

74.06B

90.82B

111.37B

Tax Rate

16.54

16.54

16.54

16.54

16.54

16.54

16.54

16.54

16.54

16.54

Ebiat

15.78B

18.39B

30.89B

24.3B

33.98B

42.6B

52.25B

64.07B

78.57B

96.35B

Depreciation

10.22B

13.01B

13.46B

16.39B

20.41B

25.84B

31.69B

38.86B

47.65B

58.44B

Receivables

4.5B

6.11B

7.13B

6.22B

8.38B

11.45B

14.04B

17.22B

21.11B

25.89B

Inventories

4.23B

5.95B

6.81B

7.73B

8.86B

11.75B

14.41B

17.67B

21.67B

26.57B

Payable

6.06B

5.94B

8.26B

1.76B

2.29B

9.6B

11.77B

14.44B

17.71B

21.71B

Cap Ex

-16.06B

-26.16B

-33.55B

-29.42B

-29.44B

-47.61B

-58.39B

-71.6B

-87.8B

-107.67B

Ufcf

7.27B

1.8B

11.24B

4.75B

22.18B

22.2B

22.47B

27.56B

33.79B

41.44B

Wacc

10.1

10.1

10.1

10.1

10.1

Pv Ufcf

20.16B

18.54B

20.65B

23B

25.61B

Sum Pv Ufcf

107.96B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.1

Free Cash Flow T1

42.27B

Terminal Value

521.98B

Present Terminal Value

322.67B

Intrinsic Value

Enterprise Value

430.63B

Net Debt

-35.14B

Equity Value

465.77B

Diluted Shares Outstanding

25.93B

Equity Value Per Share

17.96

Projected DCF

17.96 -7.477%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep