Last Price$173.0(4.2%)
Market Cap$917.5B
EV/FCF LTM
35.8x
5Y avg
50.2x
Semiconductors industry
median
15.8x
Stock quality & Intrinsic value
8/10
2.2% undervalued
Taiwan Semiconductor Manufacturing Company Limited EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | 0.0x | 14.4x | 16.4x | 7.9x | 15.9x | 49.0x | 118.6x | 42.1x | 50.4x | 63.4x | 11.7x | 23.3x | 32.0x | 16.9x | 44.1x | 93.1x | 57.4x | 21.8x | 73.9x | 35.8x |
Overvalued or undervalued?
Check the intrinsic value for TSM
and see if it's the right time to invest.
Taiwan Semiconductor Manufacturing Company Limited (TSM) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Taiwan Semiconductor Manufacturing Company LimitedTSM
32.2x
29.9%
33.6%
40.5%
Median Peer Set
48.6x
11.2%
(1.7%)
21.7%
Arm Holdings plc American Depositary SharesARM
212.5x
20.7%
(41.2%)
9.5%
Micron Technology, Inc.MU
200.7x
61.6%
N/A
3.1%
Texas Instruments IncorporatedTXN
125.2x
(10.7%)
(26.2%)
30.7%
Advanced Micro Devices, Inc.AMD
66.5x
13.7%
90.6%
6.4%
Broadcom Inc.AVGO
49.9x
44.0%
(60.8%)
11.4%
NVIDIA CorporationNVDA
47.3x
114.2%
145.5%
55.8%
Analog Devices, Inc.ADI
37.7x
(23.4%)
(50.0%)
17.3%
ASML Holding N.V.ASML
29.0x
2.6%
(3.3%)
26.8%
Applied Materials, Inc.AMAT
21.2x
2.5%
6.4%
26.4%
QUALCOMM IncorporatedQCOM
13.9x
8.8%
40.5%
26.0%
TSM key stats
USD
TWD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 8,239.4 3.8% | 9,702.8 17.8% | 9,796.0 1.0% | 10,583.9 8.0% | 8,944.6 (15.5%) | 13,306.4 48.8% | 14,522.5 9.1% | 16,901.1 16.4% | 20,095.8 18.9% | 25,137.7 25.1% | 26,539.3 5.6% | 29,379.1 10.7% | 32,089.5 9.2% | 34,207.1 6.6% | 34,617.6 1.2% | 45,489.9 31.4% | 56,818.6 24.9% | 76,138.5 34.0% | 69,340.4 (8.9%) | 90,043.9 29.9% |
| Cost of Goods Sold (COGS) | 4,585.8 | 4,939.8 | 5,473.9 | 6,080.8 | 5,033.1 | 6,739.3 | 7,920.8 | 8,978.5 | 10,638.9 | 12,690.2 | 13,627.1 | 14,662.4 | 15,844.3 | 17,694.2 | 18,677.1 | 21,334.9 | 27,484.8 | 30,791.1 | 31,647.2 | 39,509.1 |
% margin | 3,653.6 44.3% | 4,762.9 49.1% | 4,322.1 44.1% | 4,503.2 42.5% | 3,911.5 43.7% | 6,567.1 49.4% | 6,601.7 45.5% | 7,922.6 46.9% | 9,456.9 47.1% | 12,447.5 49.5% | 12,912.2 48.7% | 14,716.8 50.1% | 16,245.2 50.6% | 16,513.0 48.3% | 15,940.5 46.0% | 24,154.9 53.1% | 29,333.8 51.6% | 45,347.5 59.6% | 37,693.2 54.4% | 50,534.8 56.1% |
| Operating Expenses | 841.8 | 872.6 | 929.9 | 1,185.4 | 1,130.1 | 1,518.5 | 1,785.6 | 1,944.4 | 2,409.7 | 2,665.8 | 2,789.7 | 3,003.9 | 3,551.2 | 3,742.0 | 3,861.4 | 4,903.0 | 6,057.0 | 7,637.0 | 8,136.0 | 9,404.8 |
| Research & Development Expenses (R&D) | 433.2 | 491.4 | 544.9 | 682.4 | 653.1 | 942.2 | 1,150.4 | 1,311.5 | 1,619.7 | 1,872.5 | 2,062.2 | 2,207.0 | 2,650.5 | 2,848.9 | 2,957.7 | 3,718.9 | 4,464.7 | 5,490.8 | 5,849.8 | 6,352.2 |
| Selling, General & Administrative Expenses (SG&A) | 408.6 | 381.2 | 385.0 | 503.0 | 477.1 | 576.3 | 635.3 | 632.9 | 789.2 | 791.5 | 721.2 | 796.4 | 892.0 | 870.8 | 908.7 | 1,208.2 | 1,592.4 | 2,133.8 | 2,292.3 | 3,014.3 |
% margin | 2,811.8 34.1% | 3,890.3 40.1% | 3,392.2 34.6% | 3,317.8 31.3% | 2,781.3 31.1% | 5,048.5 37.9% | 4,816.1 33.2% | 5,978.1 35.4% | 7,049.6 35.1% | (9,750.5) (38.8%) | (10,069.6) (37.9%) | (11,714.3) (39.9%) | 12,657.9 39.4% | 12,723.6 37.2% | 12,058.1 34.8% | 19,251.9 42.3% | 23,264.9 40.9% | 37,710.5 49.5% | 29,557.2 42.6% | 41,130.0 45.7% |
| Interest Income | 0.0 | 0.0 | 0.0 | 170.3 | 78.7 | 52.8 | 50.3 | 29.3 | 61.8 | 90.0 | 129.9 | 195.8 | 310.7 | 487.4 | 523.8 | 306.3 | 204.3 | 754.1 | 1,934.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 19.5 | 11.8 | 13.5 | 21.3 | 32.0 | 89.1 | 106.6 | 100.4 | 102.5 | 109.3 | 101.2 | 105.2 | 70.7 | 193.8 | 395.2 | 384.9 | 0.0 |
| Pre-tax Income | 2,913.6 | 4,076.7 | 3,693.4 | 3,541.3 | 2,887.2 | 5,400.4 | 4,935.6 | 6,209.0 | 7,253.5 | 9,955.0 | 11,025.5 | 11,962.3 | 13,005.1 | 13,184.2 | 12,612.8 | 19,863.1 | 23,735.4 | 38,481.1 | 31,412.8 | 43,736.6 |
% effective tax rate | 19.5 0.7% | 237.6 5.8% | 355.6 9.6% | 347.8 9.8% | 181.4 6.3% | 253.4 4.7% | 363.7 7.4% | 590.7 9.5% | 924.6 12.7% | 1,262.6 12.7% | 1,380.4 12.5% | 1,599.9 13.4% | 1,739.5 13.4% | 1,536.5 11.7% | 1,439.8 11.4% | 2,262.8 11.4% | 2,364.3 10.0% | 4,281.0 11.1% | 4,535.7 14.4% | 7,261.5 16.6% |
% margin | 2,892.4 35.1% | 3,882.5 40.0% | 3,314.9 33.8% | 3,174.8 30.0% | 2,698.3 30.2% | 5,125.6 38.5% | 4,563.4 31.4% | 5,618.3 33.2% | 6,333.2 31.5% | 8,696.2 34.6% | 9,645.7 36.3% | 10,359.5 35.3% | 11,264.4 35.1% | 11,645.9 34.0% | 11,170.4 32.3% | 17,348.4 38.1% | 21,202.4 37.3% | 33,393.7 43.9% | 27,320.6 39.4% | 36,501.2 40.5% |
| EPS | 0.11 | 0.15 | 0.12 | 0.12 | 0.10 | 0.21 | 0.18 | 0.22 | 0.24 | 0.34 | 0.37 | 0.40 | 0.43 | 0.45 | 0.43 | 0.68 | 0.82 | 1.32 | 1.05 | 1.41 |
| Diluted EPS | 0.11 | 0.15 | 0.12 | 0.12 | 0.10 | 0.21 | 0.18 | 0.22 | 0.24 | 0.34 | 0.37 | 0.40 | 0.43 | 0.45 | 0.43 | 0.68 | 0.82 | 1.32 | 1.05 | 1.41 |
% margin | 5,108.9 62.0% | 6,142.8 63.3% | 5,738.8 58.6% | 5,857.2 55.3% | 5,341.9 59.7% | 8,126.1 61.1% | 8,588.0 59.1% | 10,548.6 62.4% | 12,466.2 62.0% | 16,530.4 65.8% | 17,996.5 67.8% | 18,893.7 64.3% | 21,556.9 67.2% | 22,886.9 66.9% | 21,907.6 63.3% | 31,079.5 68.3% | 38,847.5 68.4% | 53,319.6 70.0% | 48,714.4 70.3% | 61,750.0 68.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Taiwan Semiconductor Manufacturing Company Limited's EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 35.8x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for Taiwan Semiconductor Manufacturing Company Limited have been 45.3x over the past three years, and 52.8x over the past five years.
2) Is Taiwan Semiconductor Manufacturing Company Limited's EV/FCF LTM Good?
As of today, Taiwan Semiconductor Manufacturing Company Limited's EV/FCF LTM is 35.8x, which is higher than industry median of 15.8x. It indicates that Taiwan Semiconductor Manufacturing Company Limited's EV/FCF LTM is Bad.