Taiwan Semiconductor Manufacturing Company Limited (TSM) Simple Dividend Discount Model - Discounting Cash Flows
TSM
Taiwan Semiconductor Manufacturing Company Limited
TSM (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 2.66 USD
Average Dividend Growth Rate 14.09%
Next Year's Expected Dividend 3.02 USD
Cost of Equity 9.88%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Dec 31
LTM
Jan 11
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
Dividend per Share 2.43 2.66 3.02 3.17 3.25 3.33 3.41
Dividend Growth Rate 32.07% 9.46% 24.39% 4.89% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 11
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Net Income 23,017 49,707
35,277 27,745 32,390 21,369 18,158 11,832 11,872 11,609 10,210
Equity 84,267 163,899
129,255 111,713 94,699 77,532 65,231 53,946 54,296 50,265 41,832
Return on Equity 30.05%
31.58% 29.3% 41.78% 32.76% 33.66% 21.79% 23.62% 27.75% 28.2%
Common Dividends 7,639 13,797
9,541 7,519 7,468 7,675 7,053 8,298 5,394 4,776 4,870
Payout Ratio 38.41% 27.77%
27.06% 27.1% 23.04% 35.92% 38.86% 70.18% 45.41% 41.12% 47.66%
Shares Outstanding 5,186 5,187
5,186 5,186 5,186 5,186 5,186 5,186 5,186 5,186 5,186
Reference Market Price 129.2 323.6 319.6 208.6 104 74.49 120.3 109.0 58.06 34.97 39.65 28.75
EPS 4.44 9.58
6.8 5.35 6.25 4.12 3.5 2.28 2.29 2.24 1.97
Dividend per Share 1.56 2.66 2.43 1.84 1.45 1.44 1.48 1.36 1.6 1.04 0.921 0.939
Dividend Growth Rate 14.09% 9.46% 32.07% 26.9% 0.694% -2.7% 8.82% -15% 53.85% 12.92% -1.92% 29.88%
Dividend Yield 1.78% 0.822% 0.76% 0.882% 1.39% 1.93% 1.23% 1.25% 2.76% 2.97% 2.32% 3.27%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program