US · TSEM
Tower Semiconductor Ltd.
- Sector
- Technology · Semiconductors
- Headquarters
- Migdal Haemek 2310502
- Website
- towersemi.com
Price · as of 2025-12-31
$218.01
Market cap 13.96B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $89.62 | -58.89% |
| Intrinsic Value(DCF) | $60.39 | -72.3% |
| Graham-Dodd Method(GD) | $35.26 | -83.83% |
| Graham Formula(GF) | $32.47 | -85.1% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.50 | $48.28 | $1,003.43 | $3.63 | $0.00 |
| 2012 | $6.47 | $50.06 | $268.91 | $0.00 | $0.00 |
| 2013 | $8.06 | $32.00 | $0.00 | $0.00 | $32.48 |
| 2014 | $17.37 | $76.12 | $0.04 | $4.23 | $5.71 |
| 2015 | $13.29 | $29.26 | $93.15 | $2.94 | $0.00 |
| 2016 | $23.06 | $76.37 | $564.54 | $19.02 | $85.84 |
| 2017 | $29.74 | $77.26 | $208.04 | $25.39 | $57.51 |
| 2018 | $16.57 | $42.08 | $4.69 | $19.06 | $3.23 |
| 2019 | $18.65 | $35.54 | $4.83 | $16.92 | $2.51 |
| 2020 | $29.16 | $37.46 | $4.86 | $17.36 | $8.15 |
| 2021 | $47.15 | $50.00 | $5.21 | $21.84 | $36.71 |
| 2022 | $41.03 | $59.93 | $14.35 | $29.33 | $45.59 |
| 2023 | $32.31 | $71.77 | $21.52 | $45.50 | $0.00 |
| 2024 | $39.30 | $58.63 | $9.62 | $33.16 | $16.99 |
| 2025 | $138.59 | $89.62 | $9.49 | $35.26 | $32.47 |
AI valuation
Our deep-learning model estimates Tower Semiconductor Ltd.'s (TSEM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $89.62
- Current price
- $218.01
- AI upside
- -58.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$60.39
-72.3% upside
Graham-Dodd
$35.26
-83.83% upside
Graham Formula
$32.47
-85.1% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TSEM | Tower Semiconductor Ltd. | $218.01 | 13.96B | -59% | -72% | -84% | -85% | 71.44 | 5.42 | 10.06 | 29.68 | 1468.45 | 5.42 | 23.23% | 12.40% | 14.08% | 7.93% | 10.01% | 6.89% | 0.06 | — | 6.48 | 5.21 | -0.15 | 486.00% | 905.00% | -42787.00% | -0.26% | 1.50 | -2.33% | 0.00% | 0.00% | 0.00% | 76.01 | -359.30 | 9.42 | 23.81 |
| AMKR | Amkor Technology, Inc. | $47.82 | 11.83B | -12% | -51% | -57% | -56% | 31.42 | 2.64 | 1.76 | 9.80 | 641.81 | 2.65 | 13.99% | 6.97% | 5.57% | 8.73% | 9.85% | 4.99% | 0.35 | 6.20 | 2.27 | 1.95 | 0.16 | 490.00% | 618.00% | -4465.00% | 1.62% | 0.64 | 4.76% | 0.69% | 21.80% | 2.05% | 24.37 | 59.64 | 1.70 | 3.74 |
| APPF | AppFolio, Inc. | $177.76 | 6.4B | -22% | +161% | -82% | -40% | 46.15 | 11.99 | 6.84 | 34.41 | — | 16.42 | 61.30% | 16.08% | 14.82% | 26.54% | 41.47% | 20.89% | 0.13 | — | 3.20 | 2.95 | -0.19 | -3009.00% | 1972.00% | 2837.00% | 3.67% | 2.27 | 74.08% | 0.00% | 0.00% | 3.44% | 41.36 | 26.47 | 6.65 | 24.96 |
| DOX | Amdocs Limited | $69.80 | 7.68B | +30% | -49% | — | — | 14.99 | 2.48 | 1.88 | 9.72 | 79.63 | 22.25 | 36.58% | 18.16% | 12.46% | 16.49% | 17.60% | 8.99% | 0.24 | 19.40 | 1.17 | 0.93 | 0.54 | 1882.00% | -943.00% | 423.00% | 7.58% | 0.55 | 16.84% | 2.64% | 39.50% | 9.11% | 10.95 | 13.97 | 1.99 | 4.65 |
| LSCC | Lattice Semiconductor Cor… | $95.62 | 13.08B | — | -58% | -97% | -100% | 4477.24 | 19.34 | 26.39 | 238.79 | — | 35.00 | 68.21% | 2.92% | 0.59% | — | — | — | 0.11 | 57.86 | 3.09 | 2.01 | -0.97 | — | — | — | 0.96% | 1.49 | — | 0.00% | 0.00% | 0.72% | 900.25 | 103.73 | 26.28 | 50.32 |
| MKSI | MKS Inc. | $244.46 | 16.42B | -36% | -60% | -96% | -69% | 55.72 | 6.05 | 4.18 | 23.79 | 100.38 | -8.24 | 40.45% | 14.37% | 7.50% | 11.70% | 8.35% | 3.39% | 1.73 | 2.67 | 2.71 | 1.43 | 4.67 | 5552.00% | 962.00% | 2122.00% | 3.02% | 0.70 | 7.57% | 0.36% | 20.00% | 0.92% | 36.21 | 41.16 | 5.20 | 2.61 |
| NVMI | Nova Ltd. | $438.86 | 13.95B | -31% | -22% | -81% | -26% | 52.06 | 10.24 | 15.32 | 47.84 | 135.44 | 11.42 | 57.63% | 28.78% | 29.44% | 23.08% | 25.41% | 13.82% | 0.65 | 109.44 | 6.28 | 5.35 | 2.32 | 3843.00% | 3096.00% | -6.00% | 1.61% | 1.09 | 25.55% | 0.00% | 0.00% | 0.26% | 52.49 | 61.05 | 15.11 | 9.73 |
| ONTO | Onto Innovation Inc. | $215.89 | 10.72B | — | -58% | -83% | -87% | 78.32 | 5.10 | 10.66 | 45.10 | — | 9.25 | 49.72% | 13.22% | 13.60% | — | — | — | 0.00 | — | 5.79 | 4.15 | 0.00 | — | — | — | 2.80% | 1.50 | — | 0.00% | 0.00% | 0.70% | 75.77 | 33.59 | 10.02 | 25.20 |
| QRVO | Qorvo, Inc. | $82.90 | 7.69B | -8% | -57% | -84% | -95% | 140.53 | 2.30 | 2.10 | 18.92 | — | 10.72 | 41.29% | 2.57% | 1.50% | 1.60% | 1.91% | 0.89% | 0.46 | 1.22 | 2.77 | 1.81 | 1.20 | -18056.00% | -134.00% | -3136.00% | 6.20% | 0.79 | 11.49% | 0.00% | 0.00% | 10.07% | 87.34 | 17.22 | 2.24 | 2.80 |
| RMBS | Rambus Inc. | $99.66 | 10.74B | -19% | -52% | -79% | -27% | 46.23 | 7.81 | 15.06 | 31.63 | 165.82 | 9.98 | 75.97% | 36.77% | 32.57% | 18.55% | 32.34% | 16.04% | 0.03 | 189.53 | 8.20 | 7.67 | -0.44 | 2788.00% | 2713.00% | 6667.00% | 3.13% | 2.99 | 50.66% | 0.00% | 0.00% | 0.72% | 38.18 | 29.82 | 14.04 | 40.42 |
| SWKS | Skyworks Solutions, Inc. | $59.58 | 8.96B | -1% | -50% | — | -69% | 21.42 | 1.77 | 2.50 | 9.88 | — | 3.69 | 41.16% | 12.23% | 11.67% | 7.89% | 7.84% | 5.89% | 0.21 | 18.45 | 2.33 | 1.49 | 0.04 | -1653.00% | -218.00% | -3369.00% | 10.82% | 0.98 | 19.13% | 4.23% | 90.70% | 4.67% | 20.09 | 9.09 | 2.46 | 4.83 |
About Tower Semiconductor Ltd.
Tower Semiconductor Ltd., an independent semiconductor foundry, manufactures and markets analog intensive mixed-signal semiconductor devices in the United States, Japan, other Asia countries, and Europe. It provides various customizable process technologies, including SiGe, BiCMOS, mixed signal/CMOS, RF CMOS, CMOS image sensor, integrated power management, and MEMS. The company also offers wafer fabrication services and design enablement platform for design cycle, as well as transfer optimization and development process services to integrated device manufacturers and fabless companies. It serves various markets, such as consumer electronics, personal computers, communications, automotive, industrial, aerospace, military, and medical device products. The company was incorporated in 1993 and is headquartered in Migdal Haemek, Israel.
- CEO
- Russell C. Ellwanger
- Employees
- 5.61K
- Beta
- 0.89
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($60.39 ÷ $218.01) − 1 = -72.3% (DCF, example).