Deal Lab · Buyout model 1.0
Taiwan Semiconductor Manufacturing Company Limited Buyout Model
The buyout model of Taiwan Semiconductor Manufacturing Company Limited on its published figures, in New Taiwan dollars.
Inputs Missing
The model of this company does not run on its published figures, which leave out the following. No figure stands in for a missing input.
- Payables: no payables are published at the end of the base period.
Inputs and Their Documents
Published figures of fiscal 2025, each with the documents it comes from.
| Input | Value | Method | Documents |
|---|---|---|---|
| Adjusted EBITDA | NT$2.63tn | Adjusted EBITDA of the company page | 20-F 2025-12 |
| Share-based pay | NT$1.2bn | Share-based pay that adjusted EBITDA adds back | 20-F 2025-12 |
| EBITDA after share-based pay | NT$2.62tn | Adjusted EBITDA less share-based pay | 20-F 2025-12 |
| Depreciation and amortisation | NT$688bn | Depreciation and amortisation of adjusted EBITDA | 20-F 2025-12 |
| Revenue | NT$3.81tn | Revenue of the base period | 20-F 2025-12 |
| Borrowings | NT$39.8bn | Total debt less lease liabilities | 20-F 2025-12 |
| Lease liabilities | NT$35.4bn | Lease liabilities | 20-F 2025-12 |
| Cash and short-term investments | NT$2.77tn | Cash and short-term investments | 20-F 2025-12 |
| Non-controlling interests | NT$41.2bn | Non-controlling interests | 20-F 2025-12 |
| Receivables | NT$279bn | Receivables | 20-F 2025-12 |
| Inventories | NT$288bn | Inventories | 20-F 2025-12 |
| Payments of lease liabilities | NT$3.5bn | Payments of lease liabilities | 20-F 2025-12 |
| Interest on lease liabilities | NT$5.8bn est. | Interest on lease liabilities at the average rate of finance costs on total debt | 20-F 2025-12 |
| Capital expenditure | NT$1.27tn | Capital expenditure of the latest fiscal year | 20-F 2025-12 |
Deal Lab computes arithmetic on published figures and on the assumptions of the user. It values no company, recommends no transaction and forecasts no result.