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 fair value $376–$734

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-10下次更新: 2026-08-10Methodology v2.5Review: automatedArchetype: Growth infrastructure
View archive
股价
$411.68
▲ +142.32 (+34.57%)
公允价值
$554
$376–$734
评级
强力买入
confidence 88/100
上行空间
+34.6%
upside to fair value
安全边际
$470.90
MoS level · 15%
市值
$2.14T
P/E fwd 21.3
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$411.68Price
Low $376.46
Mid $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 看空情景

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 revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. drops against structural depreciation burdens.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期

项目2022-12-312023-12-312024-12-312025-12-31Trend
营业收入$2,263.89B$2,161.74B-4.5%$2,894.31B+33.9%$3,809.05B+31.6%+18.9%
毛利$1,348.35B$1,175.11B$1,624.35B$2,281.29B+19.2%
营业利润$1,121.23B$921.43B$1,322.00B$1,936.10B+20.0%
净利润$992.92B$851.74B-14.2%$1,158.38B+36.0%$1,697.60B+46.5%+19.6%
每股收益(摊薄)$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%
研发$163.26B$182.37B$204.18B$246.43B+14.7%
销售管理费用$63.45B$71.46B$96.89B$99.22B+16.1%

质量评分

Piotroski F 评分
9 / 9
0–9 质量综合
Altman Z 评分
3.08
破产风险 (>3 安全)
Beneish M 评分
-2.48
盈利操纵风险
OCF / 净利润
1.34×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
25.3%
投入资本回报率
个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
INCOME STATEMENT FAQ

TSM income statement questions

  1. Our financial-history view of TSM (TSM) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
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