TSMC Excel edition
Wafer shipments, revenue per wafer and other services. Change the highlighted assumptions to explore the relationship between operating performance, cash flow and value.
Inside the workbook
- Income Statement, Balance Sheet, Cash Flow and DCF Valuation worksheets.
- Three historical fiscal years and ten modeled periods with source and forecast notes.
- Discounted cash flows, terminal-value methods and valuation sensitivities.
| Edition detail | Included |
|---|---|
| Valuation date | 2 October 2026 |
| Historical periods | FY2023A, FY2024A, FY2025A |
| Modeled periods | FY2026E–FY2035E |
| Financial currency | TWD in millions |
| Format | Editable .xlsx · Four worksheets · 49.3 KB |
| Price | US$19.99 for 12 months of company-model access |
One company. One year of access.
Your US$19.99 one-time purchase includes 12 months of downloads and updates for this company’s model. No automatic renewal. Downloaded files remain usable after access ends; no fixed update cadence is promised.
Read the current version’s notes
TWD in millions, fiscal year ending December 31. Base case in New Taiwan dollars, valued against the Taiwan Stock Exchange listing (2330; one ADR = 5 shares). FY2026E follows reported 1H26 results, the 3Q26 outlook and the full-year outlook; FY2027E revenue lands on analyst consensus; later years are this model's own assumptions, each explained in the last column.
Dates and descriptions reflect this workbook’s notes. They are not a claim of independent audit or a guarantee that its forecasts will occur.