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
Przeanalizowano: 2026-05-10Następna aktualizacja: 2026-08-10Methodology v2.4Archetype: Growth infrastructureNYSE · Technology
View archive
Cena
$411.68
▲ +142.32 (+34.57%)
Wartość godziwa
$554
$554–$734
Rekomendacja
Zdecydowanie kupuj
confidence 88/100
Potencjał wzrostu
+34.6%
upside to fair value
Margines Bezpieczeństwa
$470.90
buy below · 15%
Kapitalizacja
$2.14T
P/E fwd 21.3
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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.

Jak ta teza może się załamać

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
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3CAGR
Okres2022-12-312023-12-312024-12-312025-12-31Trend
Przychody$2,263.89B$2,161.74B$2,894.31B$3,809.05B+18.9%
Zysk brutto$1,348.35B$1,175.11B$1,624.35B$2,281.29B+19.2%
Zysk operacyjny$1,121.23B$921.43B$1,322.00B$1,936.10B+20.0%
Zysk netto$992.92B$851.74B$1,158.38B$1,697.60B+19.6%
EPS (rozwodniony)$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%
SG&A$63.45B$71.46B$96.89B$99.22B+16.1%

Wyniki jakości

Wskaźnik Piotroski F
9 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
3.08
Ryzyko upadłości (>3 bezpieczne)
Wskaźnik Beneish M
-2.48
Ryzyko manipulacji wynikami
OCF / Zysk netto
1.34×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
25.3%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

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

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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