← Scroll for more →
Tower Semiconductor Ltd (TSEM)
Semiconductors & Related Devices
Latest Price
$166.48
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
25.94
P/B Ratio
6.42
Valuation metrics
adjust assumptions →EPS: $1.94
Book value / share: $25.94
Formula: √(22.5 × EPS × BVPS)
Graham Number
$33.65
80% downside
Norm. op. income: $191M (median of 7yr)
Tax rate: 6%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$24.77
85% downside
Base FCF: $135M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$98.38
41% downside
EPS: $1.94
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$29.10
83% downside