The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 285.60 USD. With the latest stock price at 252.66 USD, the upside of T-Mobile US Inc based on DCF is 13.0%.
Based on the latest price of 252.66 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 13.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 168.30 - 686.54 | 285.60 |
| Upside | -33.4% - 171.7% | 13.0% |