EN DE

Tower Semiconductor Ltd (TSEM) Fair Value & Analysis

Technology · US · Market cap $28.9B

TS Tower Semiconductor Ltd logo Tower Semiconductor Ltd TSEM · US
Price$252.49
Fair Value$33.16
Upside-86.9%
Quality53/100
Watch Tower Semiconductor Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.1% net margin
Low debt · negative free cash flow
Mixed vs. peers (6/13)
Moderate moat 50/100
Evidence: Medium Range $24.25 – $41.45 Share as image

Fair value as of: Jul 16, 2026

From 15 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from $34.70 to $33.16 (−4.4%) since Jun 24, 2026. Share price +16.5% over the past month.

A solid business, but screening 87% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($41.45). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$316.85 $21.91 Fair Value $33.16 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $21.91 – $316.85 · fair‑value band $24.25 – $41.45 · the $252.49 price screens above the $33.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tower Semiconductor Ltd (TSEM) currently trades at $252.49, while our model-based Fair Value estimate is $33.16, implying the stock looks roughly 86.9% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Tower Semiconductor Ltd generated revenue of $1.6B at a net margin of 15.1%. Revenue grew 15.5% year over year. It earns a return on equity of 8.7%. The balance sheet holds a net cash position of $73.9M. Fundamentals as of Jul 16, 2026

Our scenario range runs from $24.25 (bear case) to $41.45 (bull case); at $252.49, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -87%, TSEM screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $21.17 $22.52 $24.89 76
ROIC Compounder $15.45 $17.87 $19.99 72
Growth-Adj P/E $24.25 $34.64 $45.03 68
All 15 models by family
DCF Models
Owner Earnings $10.64 $18.14 $30.95 31
Earnings-Based
Graham-Dodd $13.26 $58.51 $80.10 54
Lynch FV $15.14 $21.63 $28.12 50
PEG = 1.0 $15.14 $21.63 $28.12 46
EPV $15.45 $17.87 $19.99 59
Multiples
P/E Multiple $29.26 $39.01 $48.76 63
P/S Multiple $24.87 $33.16 $41.45 58
P/B Multiple $24.87 $33.16 $41.45 55
EV/EBIT $24.09 $31.82 $39.55 53
EV/EBITDA $43.80 $58.10 $72.39 54
EV/Revenue $16.53 $23.23 $29.93 43
Asset-Based
NCAV (Graham) $12.85 $17.22 $25.70 50
Economic Profit
Residual Income $21.17 $22.52 $24.89 76
ROIC Compounder $15.45 $17.87 $19.99 72
Growth Earnings
Growth-Adj P/E $24.25 $34.64 $45.03 68

Widest divergence: Growth Earnings ($34.64) versus Asset-Based ($17.22). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $1.6B
Revenue growth (YoY) +15.5%
Net margin 15.1%
Return on equity 8.7%
Free cash flow −$41.1M FY2025
P/E ratio 106.5
More key figures
Operating margin 15.6%
EPS (TTM) $2.40
EPS growth (YoY) +62.9%
Net cash $73.9M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 54 · Market factors (momentum, volatility) 73

Profitability 39
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 88
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 72
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Tower Semiconductor Ltd., an independent semiconductor foundry, provides technology, development, and process platforms for integrated circuits in the United States, Japan, rest of Asia, and Europe.

Full company description

Tower Semiconductor Ltd., an independent semiconductor foundry, provides technology, development, and process platforms for integrated circuits in the United States, Japan, rest of Asia, and Europe. The company provides customizable process technologies, including SiGe, SiPho, mixed signal CMOS, RF CMOS, CMOS image sensor, non-imaging sensors, wafers, and integrated power management. It also offers a design enablement platform for a design cycle, as well as transfer optimization and development process services to integrated device manufacturers and fabless companies. The company serves consumer applications, personal computers, communications, handsets and smartphones, automotive, industrial, aerospace, and medical devices. Tower Semiconductor Ltd. was incorporated in 1993 and is headquartered in Migdal Haemek, Israel

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tower Semiconductor Ltd reported revenue of $1.6B in FY2025 versus $1.5B in FY2021, a compound +0.9%/yr. Reported net income was $220M in FY2025, compounding +10.1%/yr from FY2021.

Growth Quality 34/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.6B
Latest YoY
+9.1%
Avg. growth/yr (3Y)
−2.3%
Avg. growth/yr (5Y)
+4.4%
Avg. growth/yr (31Y)
+11.2%
Revenue +0.9%/yr
FY21 $1.5B
FY22 $1.7B
FY23 $1.4B
FY24 $1.4B
FY25 $1.6B
Net income +10.1%/yr
FY21 $150M
FY22 $265M
FY23 $518M
FY24 $208M
FY25 $220M

TSEM screens 87% overvalued. Compare with NVIDIA Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tower Semiconductor Ltd Fair Value". https://www.fairvalue-calculator.com/stock/TSEM

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Semiconductors · 319 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Below median
Fair Value upside −87% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 16% · Above median
Revenue growth 16% · Above median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 106.5× · Pricier than 75% of peers
P/B 9.94× · Pricier than 75% of peers
P/S (TTM) 17.81× · Pricier than 75% of peers
EV/EBITDA 53.5× · Pricier than 75% of peers
PEG 6.62× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 78 · sector 60
PAST 35 · sector 24
HEALTH 98 · sector 97
DIVIDEND 0 · sector 22

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductors stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc ZMIC C$52.57 C$7.50 -86%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare Tower Semiconductor Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tower Semiconductor Ltd (TSEM) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $33.16 versus a price of $252.49, about −87% (overvalued).
What is the fair value of TSEM?
Our model-based fair value for Tower Semiconductor Ltd is $33.16 (as of Jul 16, 2026), built from audited fundamentals. The current price is $252.49.
What is the quality score of TSEM?
Tower Semiconductor Ltd has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tower Semiconductor Ltd (TSEM)?
Tower Semiconductor Ltd reported trailing-twelve-month revenue of about $1.6B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TSEM?
The net profit margin of Tower Semiconductor Ltd is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Tower Semiconductor Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.