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%.
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% |