The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 296.21 USD. With the latest stock price at 232.62 USD, the upside of T-Mobile US Inc based on DCF is 27.3%.
Based on the latest price of 232.62 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 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 178.34 - 683.09 | 296.21 |
| Upside | -23.3% - 193.7% | 27.3% |