TSMC ADR conservative earning-power valuation

Taiwan Semiconductor Manufacturing Company Limited (TSM)
As of 2026-07-19
USD
Updated Jul 19, 2026
Download Excel

TSMC ADR conservative earning-power valuation

as of 2026-07-19

Current normalized ADR EPS
$14.00
Fourth-year normalized ADR EPS
$20.50
Estimated value per ADR
$327.96
Implied equity value
1,702.1
Current ADR price
$398.37
Upside or downside
-17.7%

Earnings

10.0%
$14.00USD/ADR

Market facts

5.19billions
$398.37USD/ADR

Valuation

16

Sources

  1. TSMC 2025 annual results and ordinary-share EPS — investor.tsmc.com
  2. TSMC 2025 Form 20-F — sec.gov
  3. TSMC Q2 2026 results and Q3 guidance — investor.tsmc.com
  4. Published DCF valuation cross-check — minivaluator.com
  5. Published forward earnings and geopolitical-risk framing — moneyweek.com

Built with Modeledge MCP

Connect Claude or any MCP agent to research SEC filings and earnings calls, and produce a living financial model like this one.

Connect your agent