Skip to content
StockMarketAgent
Direct answer
TSM is the dominant global semiconductor foundry, leading in advanced nodes. Massive AI-driven demand from customers like Nvidia and AMD is driving strong near-term revenue growth and high CapEx, securing its position as vital infrastructure. Fair value range: low $376, high $734, with mid-point at $554.
Stock analysis

TSM Taiwan Semiconductor Manufacturing Company Limited fair value $554–$734

TSM
By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-10التحديث التالي: 2026-08-10Methodology v2.4Archetype: Growth infrastructureNYSE · Technology
View archive
السعر
$411.68
▲ +142.32 (+34.57%)
القيمة العادلة
$554
$554–$734
التصنيف
شراء قوي
confidence 88/100
إمكانية الصعود
+34.6%
upside to fair value
هامش الأمان
$470.90
buy below · 15%
القيمة السوقية
$2.14T
P/E fwd 21.3
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Unmatched wide moat in advanced semiconductor manufacturing.
  • Significant upside driven by multi-year AI CapEx cycle from hyperscalers.
  • Robust balance sheet with a Piotroski F-Score of 9 offsets heavy reinvestment needs.
  • Primary risk remains geopolitical tension and cyclical digestion of AI capacity.
Fair value
$554
Margin of safety
+25.7%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$411.68Price
FV $554
High $734.11

TSM is the dominant global semiconductor foundry, leading in advanced nodes. Massive AI-driven demand from customers like Nvidia and AMD is driving strong near-term revenue growth and high CapEx, securing its position as vital infrastructure.

  • Process technology leadership (dominant in
    Process technology leadership (dominant in 3nm/2nm).
  • Massive capital scale creating insurmountable
    Massive capital scale creating insurmountable barriers to entry.
  • Bull thesis
    The massive $554 mid-point relies heavily on near-term AI forward earnings visibility.

§2 السيناريو الهبوطي

Under a severe cyclical downturn compounded by geopolitical sanctions, TSM's heavy fixed CapExCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). would crush margins. FCFFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. would compress violently as revenue drops against structural depreciation burdens.

كيف يمكن أن تفشل هذه الأطروحة

China Invasion/Blockade of Taiwan

· Low

A military escalation or blockade halting all fab operations, preventing global shipments and destroying terminal value.

FV impact
-100%
Trigger
Unpredictable

AI Super-Cycle Collapse

· Medium

Hyperscalers slash CapEx after realizing insufficient ROI on AI workloads, cratering advanced node utilization.

FV impact
-40%
Trigger
1-3 Years

Intel Regains Undisputed Leadership

· Low

Intel successfully executes 18A and regains technical supremacy, siphoning major fabless clients away from TSM.

FV impact
-25%
Trigger
2-4 Years
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Nvidia or AMD revising order forecasts down.MonitorDeterioration versus the report thesis
Significant delays in 2nm or A16 volume production.MonitorDeterioration versus the report thesis
Gross margins falling below 45% due to underutilization.MonitorDeterioration versus the report thesis
CapEx-to-Revenue ratio remaining unsustainably high without revenue growth.MonitorDeterioration versus the report thesis
Intel securing a tier-1 customer like Apple or Qualcomm for leading-edge.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3معدل النمو السنوي المركب
الفترة2022-12-312023-12-312024-12-312025-12-31Trend
الإيرادات$2,263.89B$2,161.74B$2,894.31B$3,809.05B+18.9%
إجمالي الربح$1,348.35B$1,175.11B$1,624.35B$2,281.29B+19.2%
الدخل التشغيلي$1,121.23B$921.43B$1,322.00B$1,936.10B+20.0%
صافي الدخل$992.92B$851.74B$1,158.38B$1,697.60B+19.6%
EPS (مخفف)$196.00$161.70$226.25$331.25+19.1%
EBITDA$1,593.08B$1,523.51B$2,079.13B$2,742.12B+19.8%
البحث والتطوير$163.26B$182.37B$204.18B$246.43B+14.7%
المصاريف الإدارية والبيعية$63.45B$71.46B$96.89B$99.22B+16.1%

درجات الجودة

درجة Piotroski F
9 / 9
مركب جودة 0–9
درجة Altman Z
3.08
مخاطر الإفلاس (>3 آمن)
درجة Beneish M
-2.48
مخاطر التلاعب بالأرباح
OCF / صافي الدخل
1.34×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Pass
حد معدل حسب القطاع
ROIC
25.3%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
FAQ

TSM — frequently asked questions

  1. Based on our latest analysis, TSM looks meaningfully undervalued. The current price is $412 versus a composite fair-value midpoint of $554 (range $376–$734), which implies roughly 34.6% upside to the midpoint.
Related coverage

Names readers of TSM also follow

Same archetype: growth-infra