EN DE

Taiwan Semiconductor Manufacturing Company (TSM) Fair Value & Analysis

Technology · US · Market cap $2.2T

TS Taiwan Semiconductor Manufacturing Company logo Taiwan Semiconductor Manufacturing Company TSM · US
Price$418.20
Fair Value$207.49
Upside-50.4%
Quality79/100
Watch Taiwan Semiconductor Manufacturing Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 46.5% net margin
Low debt · generates free cash flow
0.90% dividend yield
Ranks above peers (9/15)
Wide moat 98/100
Evidence: High Range $132.28 – $328.10 Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 17 days ago

Fair value updated Jul 21, 2026, revised from $210.83 to $207.49 (−1.6%) since Jun 24, 2026. Share price −3.3% over the past month.

A strong business, but screening 50% overvalued on our models.

What matters now

  • A high-quality business (quality 79/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($328.10). The favourable scenario is already priced in.
  • A fairly wide model range ($132.28 to $328.10) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$477.57 $57.21 Fair Value $207.49 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range $57.21 – $477.57 · fair‑value band $132.28 – $328.10 · the $418.20 price screens above the $207.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Taiwan Semiconductor Manufacturing Company (TSM) currently trades at $418.20, while our model-based Fair Value estimate is $207.49, implying the stock looks roughly 50.4% overvalued today. We read business quality at 79/100 (high 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: high).

Over the trailing twelve months, Taiwan Semiconductor Manufacturing Company generated revenue of $4.1T at a net margin of 46.5%. Revenue grew 35.1% year over year. It earns a return on equity of 36.2%. The balance sheet holds a net cash position of $1.7T. Fundamentals as of Jul 21, 2026

Our scenario range runs from $132.28 (bear case) to $328.10 (bull case); at $418.20, 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 7% below its 52-week high and 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -62% fair-value upside, at -50%, TSM screens cheaper 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
Growth DCF $110.35 $224.83 $426.30 80
Residual Income $80.26 $114.68 $1,126 76
Rev-Margin DCF $69.87 $114.07 $177.03 74
All 26 models by family
DCF Models
FCF DCF $113.49 $200.09 $434.70 38
Owner Earnings $117.94 $243.39 $502.90 31
5Y Revenue Exit $69.87 $114.71 $179.12 39
5Y EBITDA Exit $147.12 $288.73 $485.65 41
5Y P/E Exit $147.90 $292.38 $472.70 38
10Y Revenue Exit $80.86 $132.29 $210.29 36
10Y EBITDA Exit $137.04 $271.27 $506.26 37
10Y P/E Exit $137.59 $272.68 $494.06 35
Earnings-Based
Graham-Dodd $70.55 $438.62 $612.39 54
Lynch FV $126.14 $180.21 $234.27 50
PEG = 1.0 $126.14 $180.21 $234.27 46
EPV $108.38 $125.53 $140.78 59
Dividend Discount
Gordon GGM $27.12 $59.20 $99.60 70
DDM Multi-Stage $27.12 $48.49 $61.69 61
Multiples
P/E Multiple $155.62 $207.49 $259.36 63
P/S Multiple $43.13 $57.51 $71.89 58
P/B Multiple $72.02 $96.02 $120.03 55
EV/EBIT $169.00 $221.60 $274.20 53
EV/EBITDA $165.68 $217.17 $268.67 54
EV/Revenue $51.44 $68.70 $85.95 43
Asset-Based
NCAV (Graham) $16.00 $21.45 $32.01 50
Growth DCF
Growth DCF $110.35 $224.83 $426.30 80
Rev-Margin DCF $69.87 $114.07 $177.03 74
Economic Profit
Residual Income $80.26 $114.68 $1,126 76
ROIC Compounder $123.68 $163.99 $216.66 72
Growth Earnings
Growth-Adj P/E $176.67 $252.39 $328.11 68

Widest divergence: Growth Earnings ($252.39) versus Asset-Based ($21.45). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.1T
Revenue growth (YoY) +35.1%
Net margin 46.5%
Return on equity 36.2%
Free cash flow $1.1T FY2025
P/E ratio 36.5
More key figures
Operating margin 58.1%
EPS (TTM) $11.62
Dividend yield 0.9%
EPS growth (YoY) +58.4%
Net cash $1.7T FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 79/100

Of which business quality 74 · Market factors (momentum, volatility) 70

Profitability 76
Margins and returns on capital today
Quality Growth 88
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 5
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 82
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

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.

Full company description

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 various wafer fabrication processes, such as processes to manufacture complementary metal- oxide-semiconductor (CMOS) logic, mixed-signal, radio frequency, embedded memory, bipolar CMOS mixed-signal, and others. The company also involved in providing customer and engineering support services; manufacturing of masks; investment in technology start-up companies; research, designing, developing, manufacturing, packaging, testing, and sale of color filters; and investment activities. Its products are used in high performance computing, smartphones, Internet of things, automotive, and digital consumer electronics. Taiwan Semiconductor Manufacturing Company Limited was incorporated in 1987 and is headquartered in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Taiwan Semiconductor Manufacturing Company reported revenue of 3.8T TWD in FY2025 versus 1.6T TWD in FY2021, a compound +24.8%/yr. Reported net income was 1.7T TWD in FY2025, compounding +30.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$3.8T
Latest YoY
+33.0%
Avg. growth/yr (3Y)
+19.3%
Avg. growth/yr (5Y)
+23.5%
Avg. growth/yr (28Y)
+17.3%
Revenue +24.8%/yr
FY21 1.6T TWD
FY22 2.3T TWD
FY23 2.2T TWD
FY24 2.9T TWD
FY25 3.8T TWD
Net income +30.8%/yr
FY21 592B TWD
FY22 993B TWD
FY23 852B TWD
FY24 1.2T TWD
FY25 1.7T TWD

TSM screens 50% 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). "Taiwan Semiconductor Manufacturing Company Fair Value". https://www.fairvalue-calculator.com/stock/TSM

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 79 · Top 25%
Fair Value upside −50% · Above median
Return on equity (TTM) 36% · Top 25%
Return on assets 17% · Top 25%
Net margin (TTM) 47% · Top 25%
Operating margin (TTM) 58% · Top 25%
Revenue growth 35% · Top 25%
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.17× · Higher than median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 36.5× · Cheaper than median
P/B 13.24× · Pricier than 75% of peers
P/S (TTM) 17.28× · Pricier than 75% of peers
P/FCF 2.0× · Cheaper than median
EV/EBITDA 24.2× · Pricier than median
PEG 1.32× · Pricier than median

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 100 · sector 60
PAST 100 · sector 24
HEALTH 92 · sector 97
DIVIDEND 18 · sector 22

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

Insider activity: 78/100

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 21, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Broadcom Inc 1AVGO €323.25 €121.25 -62%
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 €464.70 €56.33 -88%
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%
GigaDevice Semiconductor Inc 3986 HK$917.50 HK$540.01 -41%

Compare Taiwan Semiconductor Manufacturing Company 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 Taiwan Semiconductor Manufacturing Company (TSM) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $207.49 versus a price of $418.20, about −50% (overvalued).
What is the fair value of TSM?
Our model-based fair value for Taiwan Semiconductor Manufacturing Company is $207.49 (as of Jul 21, 2026), built from audited fundamentals. The current price is $418.20.
What is the quality score of TSM?
Taiwan Semiconductor Manufacturing Company has a Quality Score of 79/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Taiwan Semiconductor Manufacturing Company (TSM)?
Taiwan Semiconductor Manufacturing Company reported trailing-twelve-month revenue of about $4.1T (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TSM?
The net profit margin of Taiwan Semiconductor Manufacturing Company is about 46.5%, meaning it keeps roughly 46.5% of revenue as net income. Based on the latest reported figures.
Does Taiwan Semiconductor Manufacturing Company pay a dividend?
Taiwan Semiconductor Manufacturing Company currently shows a dividend yield of about 0.90% relative to its recent price (as of Jul 21, 2026).

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 Taiwan Semiconductor Manufacturing Company 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.