The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 257.66 USD. With the latest stock price at 239.45 USD, the upside of T-Mobile US Inc based on DCF is 7.6%.
Based on the latest price of 239.45 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 7.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 150.50 - 617.65 | 257.66 |
| Upside | -37.1% - 157.9% | 7.6% |