TSEC Corp
TWSE:6443

Watchlist Manager
TSEC Corp Logo
TSEC Corp
TWSE:6443
Watchlist
Price: 18 TWD -2.17% Market Closed
Market Cap: 9.2B TWD
Have any thoughts about
TSEC Corp?
Write Note

Relative Value

The Relative Value of one TSEC Corp stock under the Base Case scenario is 26.14 TWD. Compared to the current market price of 18 TWD, TSEC Corp is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
26.14 TWD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
60
Median 3Y
2
Median 5Y
2
Industry
3.1
Forward
1.1
vs History
31
vs Industry
24
Median 3Y
54.9
Median 5Y
39.7
Industry
25.2
Forward
11.6
vs History
41
vs Industry
36
Median 3Y
18.4
Median 5Y
11
Industry
16.3
vs History
vs Industry
3
Median 3Y
-25.3
Median 5Y
-17.1
Industry
21.1
vs History
82
vs Industry
55
Median 3Y
2.7
Median 5Y
2.7
Industry
2.2
vs History
66
vs Industry
55
Median 3Y
2.3
Median 5Y
2.3
Industry
3.1
Forward
1.3
vs History
79
vs Industry
36
Median 3Y
25.3
Median 5Y
28.3
Industry
10.2
vs History
76
vs Industry
43
Median 3Y
19.9
Median 5Y
19.9
Industry
15.1
Forward
5.4
vs History
42
vs Industry
21
Median 3Y
54
Median 5Y
50.9
Industry
19.5
Forward
14.2
vs History
41
vs Industry
32
Median 3Y
20.4
Median 5Y
12.1
Industry
15.4
vs History
vs Industry
7
Median 3Y
-31.1
Median 5Y
-17.2
Industry
19.6
vs History
82
vs Industry
56
Median 3Y
1.9
Median 5Y
1.9
Industry
2.1

Multiples Across Competitors

Competitors Multiples
TSEC Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
TSEC Corp
TWSE:6443
9.2B TWD 1.6 55.7 11.7 51.3
US
NVIDIA Corp
NASDAQ:NVDA
3.3T USD 29.1 52.3 45 46.1
US
Broadcom Inc
NASDAQ:AVGO
1T USD 20 174.9 42.2 68.9
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
26.8T TWD 10.1 25.9 14.2 22.1
US
Advanced Micro Devices Inc
NASDAQ:AMD
192.9B USD 7.9 105.7 42.9 143.2
US
Texas Instruments Inc
NASDAQ:TXN
170.4B USD 10.8 34.5 25 31.7
US
Qualcomm Inc
NASDAQ:QCOM
170.2B USD 4.4 16.8 14.2 16.6
UK
Arm Holdings PLC
NASDAQ:ARM
138.9B USD 39.3 216.7 240 339.6
US
Analog Devices Inc
NASDAQ:ADI
105.1B USD 11.1 64.3 26.3 53.1
US
Marvell Technology Group Ltd
NASDAQ:MRVL
96.8B USD 18 -65.5 125.8 -167.5
US
Micron Technology Inc
NASDAQ:MU
100.4B USD 3.5 25.9 8.5 23
P/E Multiple
Earnings Growth P/E to Growth
TW
TSEC Corp
TWSE:6443
Average P/E: 77.3
55.7
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
52.3
357%
0.1
US
Broadcom Inc
NASDAQ:AVGO
174.9
608%
0.3
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
25.9
116%
0.2
US
Advanced Micro Devices Inc
NASDAQ:AMD
105.7
1 258%
0.1
US
Texas Instruments Inc
NASDAQ:TXN
34.5
6%
5.3
US
Qualcomm Inc
NASDAQ:QCOM
16.8
90%
0.2
UK
Arm Holdings PLC
NASDAQ:ARM
216.7
843%
0.3
US
Analog Devices Inc
NASDAQ:ADI
64.3
239%
0.3
US
Marvell Technology Group Ltd
NASDAQ:MRVL
Negative Multiple: -65.5 N/A N/A
US
Micron Technology Inc
NASDAQ:MU
25.9
1 493%
0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
TSEC Corp
TWSE:6443
Average EV/EBIT: 79.6
51.3
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
46.1
364%
0.1
US
Broadcom Inc
NASDAQ:AVGO
68.9
217%
0.3
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
22.1
120%
0.2
US
Advanced Micro Devices Inc
NASDAQ:AMD
143.2
3 462%
0
US
Texas Instruments Inc
NASDAQ:TXN
31.7
10%
3.2
US
Qualcomm Inc
NASDAQ:QCOM
16.6
84%
0.2
UK
Arm Holdings PLC
NASDAQ:ARM
339.6
2 630%
0.1
US
Analog Devices Inc
NASDAQ:ADI
53.1
192%
0.3
US
Marvell Technology Group Ltd
NASDAQ:MRVL
Negative Multiple: -167.5 N/A N/A
US
Micron Technology Inc
NASDAQ:MU
23
1 315%
0

See Also

Discover More
Back to Top