The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 314.83 USD. With the latest stock price at 197.67 USD, the upside of T-Mobile US Inc based on DCF is 59.3%.
Based on the latest price of 197.67 USD and our DCF valuation, T-Mobile US Inc (TMUS) is a buy. buying T-Mobile stocks now will result in a potential gain of 59.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 179.33 - 826.16 | 314.83 |
| Upside | -9.3% - 317.9% | 59.3% |