The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 253.23 USD. With the latest stock price at 242.88 USD, the upside of T-Mobile US Inc based on DCF is 4.3%.
Based on the latest price of 242.88 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 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 160.14 - 501.49 | 253.23 |
| Upside | -34.1% - 106.5% | 4.3% |