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

$406.13

Today's Fair Value

$443.15 +9.12%

Margin of Safety

+8.35%

Projected Value (5Y)

$713.70 +75.73%

Dividends Paid (5Y)

$28.11

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 14.52% | CAGR (5y): 25.44%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 13.45% | CAGR (5y): 21.22%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 45.15x)

Discount Rate