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
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Growth infrastructureNYSE · Technology
View archive
주가
$411.68
▲ +142.32 (+34.57%)
공정 가치
$554
$554–$734
등급
적극 매수
confidence 88/100
상승 여력
+34.6%
upside to fair value
안전 마진
$470.90
buy below · 15%
시가총액
$2.14T
P/E fwd 21.3
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$2,263.89B$2,161.74B$2,894.31B$3,809.05B+18.9%
매출총이익$1,348.35B$1,175.11B$1,624.35B$2,281.29B+19.2%
영업이익$1,121.23B$921.43B$1,322.00B$1,936.10B+20.0%
순이익$992.92B$851.74B$1,158.38B$1,697.60B+19.6%
EPS (희석)$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%
R&D$163.26B$182.37B$204.18B$246.43B+14.7%
판관비$63.45B$71.46B$96.89B$99.22B+16.1%

품질 점수

Piotroski F-스코어
9 / 9
0–9 품질 종합
Altman Z-스코어
3.08
파산 위험 (>3 안전)
Beneish M-스코어
-2.48
이익 조작 위험
OCF / 순이익
1.34×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
25.3%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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