Tower Semiconductor Ltd. (TSEM) DCF Valuation
Two independent models estimate Tower Semiconductor Ltd.'s fair value between $14.12 (conservative case) and $25.98 (analyst consensus).
Current Price
$258.34
Fair-Value Range
$14.12 – $25.98
Market-Implied Growth
—
TSEM DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $91.7M · 0.11B shares · net cash $73.9M
Estimated Fair Value
$14.12
-94.5% vs $258.34
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $258.34; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $17.38 | $18.24 | $19.26 | $20.47 | $21.96 |
| 9.0% | $15.03 | $15.61 | $16.29 | $17.08 | $18.01 |
| 10.0% | $13.23 | $13.65 | $14.12 | $14.66 | $15.28 |
| 11.0% | $11.82 | $12.12 | $12.46 | $12.85 | $13.28 |
| 12.0% | $10.68 | $10.91 | $11.16 | $11.44 | $11.76 |
About Tower Semiconductor Ltd.
Tower Semiconductor Ltd. operates as a prominent independent semiconductor foundry, engaged in the worldwide production and sale of analog-intensive, mixed-signal semiconductor components. The company provides a comprehensive suite of customizable process technologies, including SiGe, BiCMOS, mixed signal/CMOS, RF CMOS, CMOS image sensors, integrated power management solutions, and MEMS. Furthermore, it offers wafer fabrication services, a design enablement platform to streamline the development process, and specialized services for process transfer optimization and new product development. Tower Semiconductor caters to both integrated device manufacturers and fabless companies, with its products serving a wide range of industries such as consumer electronics, computing, telecommunications, automotive, industrial, aerospace, defense, and medical devices. Established in 1993 and based in Migdal Haemek, Israel, its market reach extends across the United States, Japan, other Asian regions, and Europe.
- Sector
- Technology
- Industry
- Semiconductors
- CEO
- Russell C. Ellwanger