The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 268.43 USD. With the latest stock price at 231.94 USD, the upside of T-Mobile US Inc based on DCF is 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.4% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 147.13 - 787.79 | 268.43 |
| Upside | -36.6% - 239.7% | 15.7% |