Taiwan Semiconductor Manufacturing Company Limited (TSM) Simple Excess Return Model - Discounting Cash Flows
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 Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 113 USD
Book value of equity invested 26.67 USD
Next year's estimated book value 26.25 USD
Present value of future excess returns 86.37 USD
Excess Return per share 5.01 USD
Cost of Equity (the discount rate) 10.04%
Average historical Return on Equity 29.93%
Average historical Payout Ratio 46.76%
Payout Ratio used 85.83%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 21.73 25.19 25.19 26.25 27.37 28.53 29.74
Ending Book Value 25.19 26.67 26.25 27.37 28.53 29.74 31.0
EPS 6.89 8.65 7.54 7.86 8.19 8.54 8.9
Return on Equity 31.71% 34.36% 29.93% 29.93% 29.93% 29.93% 29.93%
Dividend per Share 2.34 2.81 6.47 6.74 7.03 7.33 7.64
Retained Earnings 4.55 5.84 1.07 1.11 1.16 1.21 1.26
Equity Cost per Share 2.18 2.53 2.53 2.64 2.75 2.86 2.99
Cost of Equity 10.04% 10.04% 10.04% 10.04% 10.04% 10.04% 10.04%
Excess Return 4.71 6.12 5.01 5.22 5.44 5.67 5.91

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 21,323 44,881 35,731 27,313 32,390 21,369 18,158 11,832 11,872 11,609 10,210 9,182
Total Equity 78,337 138,307 130,603 112,671 96,090 78,219 65,759 54,204 54,832 51,217 42,761 37,041
Return on Equity 29.93% 34.36% 31.71% 28.42% 41.41% 32.5% 33.5% 21.58% 23.18% 27.15% 27.56% 27.88%
Dividends Paid to Common Shareholders 8,782 14,574 12,134 9,594 9,646 9,802 8,816 10,424 7,001 6,016 4,818 3,775
Payout Ratio 46.76% 32.49% 33.96% 34.58% 29.11% 45.54% 47.89% 90.13% 61.09% 52.02% 46.92% 40.67%
Shares Outstanding 5,186 5,187 5,186 5,186 5,186 5,186 5,186 5,186 5,186 5,186 5,186 5,186
EPS 4.13 8.65 6.89 5.35 6.39 4.15 3.55 2.23 2.21 2.23 1.98 1.79
Dividend per Share 1.69 2.81 2.34 1.85 1.86 1.89 1.7 2.01 1.35 1.16 0.929 0.728
Book Value 15.11 26.67 25.19 21.73 18.53 15.08 12.68 10.45 10.57 9.88 8.25 7.14
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