The Discounted Cash Flow (DCF) valuation of T-Mobile US Inc (TMUS) is 254.53 USD. With the latest stock price at 165.43 USD, the upside of T-Mobile US Inc based on DCF is 53.9%.
Based on the latest price of 165.43 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 53.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 150.65 - 559.20 | 254.53 |
| Upside | -8.9% - 238.0% | 53.9% |