DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Taiwan Semiconductor Manufacturing Company Limited (TSM)

Technology | Semiconductors

Today's Price

$440.65

Today's Fair Value

$381.32 -13.46%

Margin of Safety

-15.56%

Projected Value (5Y)

$614.12 +39.37%

Dividends Paid (5Y)

$28.19

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 15.05% | CAGR (5y): 28.02%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 13.39% | CAGR (5y): 21.29%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 44.86x)

Discount Rate