The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 286.80 USD. With the latest stock price at 241.51 USD, the upside of T-Mobile US Inc based on DCF is 18.8%.
Based on the latest price of 241.51 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 18.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.5% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 165.07 - 743.28 | 286.80 |
| Upside | -31.7% - 207.8% | 18.8% |