The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 304.89 USD. With the latest stock price at 203.15 USD, the upside of T-Mobile US Inc based on DCF is 50.1%.
Based on the latest price of 203.15 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 50.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 174.26 - 779.38 | 304.89 |
| Upside | -14.2% - 283.6% | 50.1% |