TMUS
T-Mobile US Inc
Price:  
253.48 
USD
Volume:  
3,655,218.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

T-Mobile DCF Valuation - Growth Exit 5Y

18.2%
Upside

What is the DCF valuation of T-Mobile??

The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 299.65 USD. With the latest stock price at 253.48 USD, the upside of T-Mobile US Inc based on DCF is 18.2%.

Is T-Mobile a buy or a sell?

Based on the latest price of 253.48 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 18.2%.

Range Selected
WACC / Discount Rate 5.4% - 8.2% 6.8%
Long-term Growth Rate 2.0% - 4.0% 3.0%
Fair Price 168.06 - 858.18 299.65
Upside -33.7% - 238.6% 18.2%
253.48 USD
Stock Price
299.65 USD
Fair Price