The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 296.42 USD. With the latest stock price at 215.01 USD, the upside of T-Mobile US Inc based on DCF is 37.9%.
Based on the latest price of 215.01 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 37.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 179.34 - 670.38 | 296.42 |
| Upside | -16.6% - 211.8% | 37.9% |