weilabweilab供應鏈研究
總覽研究主題公司比較估值方案問答
© 2026 weilab — 供應鏈研究實驗室
比較方案

companies / TWSE

台積電

2330.TWTWSE· TWwww.tsmc.com

Sole foundry for Rubin (N3P process) and CoWoS-L packaging.

近 30 天股價

NT$2,310+2.67%
價格警報

最新估值

NT$1,850-17.96%
COMPS_EV_EBITDA · 2026-05-24 · medium

Foundry-peer EV/EBITDA comps. Peer set: UMC (2303.TW, ~9.2x), GFS (~9.6x), SMIC (0981.HK, ~13.7x), Samsung (005930.KS, ~9.6x conglomerate-level — foundry slice ~22x but consolidated as ~10x; kept with caveat). Intel excluded (IFS loss-making). Ex-Samsung clean median 9.6x; applied **15.0x** to reflect TSMC quasi-monopoly on leading-edge logic + CoWoS rationing — well above peer median, in line with market-implied multiple at spot TWD 2,255. CY26E EBITDA mid TWD 3,123B (~USD 95B), built top-down: revenue CAGR FY25→FY28 ≈ 21.5% on HPC mix expansion (51% → 70%) anchored to weilab supply-chain forecasts for Rubin nvl72/nvl144-cpx/nvl576, AMD MI450/MI455x, Google TPU v7p/v8i/v8t. EBITDA margin 67–68.5%, flattening on Fab 21 (Arizona) + Kumamoto D&A drag. Headline implied MID = TWD 1,850 → **-18% vs spot 2,255**. Honest comps read for a quasi-monopoly: any reasonable foundry-peer multiple under-prices TSMC. HIGH case (18x × high EBITDA) ≈ TWD 2,375 covers spot. Pair this with the same-day DCF if generated. xlsx: data/valuations/2026-05-24-2330-tw-2.xlsx (local-only, not in git). Peer spots: Samsung 005930.KS fresh from weilab stock_quotes 2026-05-22; UMC/GFS/SMIC flagged stale_estimate.

看歷史估值 →

在 BOM 上的位置

NVIDIA RTX Spark · RTX Spark Laptop (N1X)2 row
  • 1°N1X SoC — Blackwell GPU chiplet
  • secondaryN1X SoC — MediaTek CPU/IO chiplet
NVIDIA RTX Spark · RTX Spark Desktop (N1X)2 row
  • secondaryN1X SoC — MediaTek CPU/IO chiplet
  • 1°N1X SoC — Blackwell GPU chiplet
NVIDIA Vera Rubin · Vera Rubin NVL723 row
  • 1°Rubin GPU die· 99%
  • 1°CoWoS-L interposer· 99%
  • 1°Vera CPU die· 99%
NVIDIA Vera Rubin · Vera Rubin NVL144 CPX3 row
  • 1°Rubin CPX GPU die· 99%
  • 1°CoWoS-L interposer· 99%
  • 1°Vera CPU die· 99%
NVIDIA Vera Rubin · NVL576 Ultra3 row
  • 1°Rubin Ultra GPU die· 99%
  • 1°CoWoS-L interposer· 99%
  • 1°Vera CPU die· 99%
AMD Instinct MI400 Series · AMD Instinct MI4503 row
  • 1°MI450 GPU die· 99%
  • 1°EPYC Venice CPU· 99%
  • 1°CoWoS-L 3.5D interposer· 99%
AMD Instinct MI400 Series · AMD Instinct MI455X (Helios Rack)3 row
  • 1°MI455X GPU die· 99%
  • 1°EPYC Venice CPU· 99%
  • 1°CoWoS-L 3.5D interposer· 99%
Google Tensor Processing Unit · TPU v7p Ironwood2 row
  • foundryGPU compute die· 99%
  • 1°CoWoS-S· 99%
Google Tensor Processing Unit · TPU 8t (Sunfish, training)3 row
  • foundryGPU compute die· 99%
  • foundryI/O die· 99%
  • 1°CoWoS-S· 99%
Google Tensor Processing Unit · TPU 8i (Zebrafish, inference)2 row
  • foundryCompute die· 99%
  • 1°CoWoS-S / EMIB· 99%

題材歸屬

  • AI PC — NVIDIA 用 RTX Spark / N1X 正式踏進 PC(MediaTek 2454 + TSMC 2330)hotPrimary

    TSMC 台積電 — N1X 以 3nm 投片;AI PC SoC(N1X / Ryzen AI / Snapdragon X)共同代工方

  • TGV 製程設備鏈 — 8 大步驟拆解,雷射 + 蝕刻是良率瓶頸最厚的商機hotPrimary

    CoPoS 主導者;2026-02 開始送設備到 R&D、2026-06 VisEra pilot line、2028-29 量產;NVIDIA + AMD 已預訂;Chiayi AP7 為 hub

  • TGV 玻璃基板題材 — Intel GCS 與 TSMC CoPoS 兩條獨立路線watchPrimary

    TSMC — CoPoS 主導者,2026-02 開始送設備到 R&D、2026-06 VisEra pilot line、2028-29 量產,NVIDIA + AMD 確認客戶;Chiayi 為 hub 整合 CoPoS / SoIC / WMCM

財報 highlight

期別Revenue (USD)EPS毛利率YoYSource
2026Q1$1134.10B—61.9%+35.10%yahoo-finance2
2025Q4$1046.09B———yahoo-finance2
2025Q3$989.92B———yahoo-finance2
2025Q2$933.79B———yahoo-finance2

競爭對手

  • Samsung Electronics005930.KS

    Samsung Foundry — 先進製程 (3nm/2nm) 主要對手

  • IntelINTC

    Intel Foundry (IFS) — 18A 製程 reclaim foundry 市場

相關公司

在 BOM 上跟該公司同列出現的廠商 — 可能是同層 supplier、補位 source、或客戶端,不一定是競爭關係。

  • 聯發科2454.TW
  • BroadcomAVGO
  • Advanced Micro DevicesAMD
  • NVIDIANVDA
  • 創意3443.TW

新聞 timeline

  • Taiwan Semiconductor Manufacturing Company Limited (2330.TW) Stock Price, News, Quote & History - Yahoo Finance
    2026-06-12 · finance.yahoo.com

    Taiwan Semiconductor Manufacturing Company Limited (2330.TW) Stock Price, News, Quote & History - Yahoo Finance. * [Finance](https://finance.yahoo.com/). + [Finance](https://finance.yahoo.com/). - [My portfolio](https://finance.yahoo.com/portfolios/). - [News](https://finance.yahoo.com/news/). - [Markets](https://finance.yahoo.com/markets/). - [Community](https://finance.yahoo.com/community/). - [Videos](https://finance.yahoo.com/videos/). [Sign in](https://login.yahoo.com/?done=https%3A%2F%2Ffinance.yahoo.com%2Fquote%2F2330.TW%2F&intl=us&lang=en-US&activity=ybar-signin&pspid=95993639&src=finance). 1. [My Portfolio](https://finance.yahoo.com/portfolios/). 2. [News](https://finance.yahoo.com/news/). 4. [Stock market](https://finance.yahoo.com/topic/stock-market-news/). 6. [Crypto](https://f

  • 台積電(2330.TW) 走勢圖 - Yahoo股市
    2026-06-12 · tw.stock.yahoo.com

    * [股市](https://tw.stock.yahoo.com/). [](https://tw.stock.yahoo.com/). * [首頁](https://tw.stock.yahoo.com/). * [Yahoo財經特派記者](https://tw.stock.yahoo.com/reporter/). * [股市VIP](https://tw.stock.yahoo.com/subscription). * [智慧選股](https://tw.stock.yahoo.com/screener/). * [台股行事曆](https://tw.stock.yahoo.com/calendar/). * [個股估價](https://tw.stock.yahoo.com/quote/2330/price-valuations). * [自選股](https://tw.stock.yahoo.com/portfolios). * [台股行情](https://tw.stock.yahoo.com/class/). * [ETF專區](https://tw.stock.yahoo.com/tw-etf/). * [台股行事曆](https://tw.stock.yahoo.com/calendar/). * [更多熱門排行](https://tw.stock.yahoo.com/rank/). * [智慧選股](https://tw.stock.yahoo.com/screener/). * [期權](https://tw.stock.yahoo.com/future/). * [|期貨停看聽|](https://tw.stock.yahoo.com/topic/futures). * [國際金融](

  • 台灣積體電路製造- 維基百科
    2026-06-12 · zh.wikipedia.org

    台積電(TSMC) · 股份有限公司 編輯維基數據 · 臺證所:2330 (1994年9月5日上市) NYSE:TSM (1997年10月20日上市) LSE:0LCV890482. FWB:TSFA · 臺灣50指數成份股.

  • Check out Taiwan Semiconductor Manufacturing Ltd's stock price (2330-TW) in real time
    2026-06-12 · cnbc.com

    [Markets](https://www.cnbc.com/markets/). * [U.S. Markets](https://www.cnbc.com/us-markets/). * [Currencies](https://www.cnbc.com/currencies/). * [Cryptocurrency](https://www.cnbc.com/cryptocurrency/). * [Bonds](https://www.cnbc.com/bonds/). [Business](https://www.cnbc.com/business/). * [Economy](https://www.cnbc.com/economy/). * [Finance](https://www.cnbc.com/finance/). * [Health & Science](https://www.cnbc.com/health-and-science/). * [Media](https://www.cnbc.com/media/). * [Energy](https://www.cnbc.com/energy/). * [Climate](https://www.cnbc.com/climate/). * [Transportation](https://www.cnbc.com/transportation/). * [Industrials](https://www.cnbc.com/industrials/). * [Retail](https://www.cnbc.com/retail/). * [Wealth](https://www.cnbc.com/wealth/). * [Sports](h

  • 台積電 2330 - 總覽 | 鉅亨網 - 台股
    2026-06-12 · cnyes.com

    ## 台積電2330. ## 績效表現. ## 公司簡介. ### 台灣積體電路製造股份有限公司. ## 營業構成. ## 新聞快訊. ### 股東會紀念品熱搜榜出爐 台泥、聯電連4年霸榜. ### 盤中速報 - 群創(3481)大跌9.68%,報50.4元. ### 盤中速報 - 群創(3481)股價殺至跌停,跌停價50.3元,成交43,216張. ### 外資近5日賣超個股. ### 盤後速報 - 群創(3481)下週(6月11日)除息1元,預估參考價54.8元. ## 個股聊天. media-icon'%3e%3cmask%20id='b'%20fill='%23fff'%3e%3cuse%20xlink:href='%23a'/%3e%3c/mask%3e%3cpath%20fill='%23383838'%20d='M31.331%203.592c-.368-1.414-1.452-2.527-2.829-2.905C26.007%200%2016%200%2016%200S5.993%200%203.498.687c-1.377.378-2.461%201.49-2.83%202.905C0%206.154%200%2011.5%200%2011.5s0%205.346.669%207.908c.368%201.414%201.452%202.528%202.829%202.905C5.993%2023%2016%2023%2016%2023s10.007%200%2012.502-.687c1.377-.377%202.461-1.49%202.83-2.905C32%2016.846%2032%2011.5%2032%2011.5s0-5.346-.669-7.908'%20mask='url(%23b)'/%3e%3c/g%3e%3cpath%20fill

登入