The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 304.73 USD. With the latest stock price at 210.82 USD, the upside of T-Mobile US Inc based on DCF is 44.5%.
Based on the latest price of 210.82 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 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.1% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 174.26 - 782.91 | 304.73 |
| Upside | -17.3% - 271.4% | 44.5% |