As of 2024-12-14, the Fair Value of T-Mobile US Inc (TMUS) is 223.44 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 231.94 USD, the upside of T-Mobile US Inc is -3.66%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 5Y Avg | |
| Net income | 3,468.00 | 3,064.00 | 3,024.00 | 2,590.00 | 8,317.00 | 4,092.60 |
| YoY growth | 20.08% | -11.65% | -1.31% | -14.35% | 221.12% | 42.78% |
| Market Cap (mil) | 269,164.06 |
| P/E | 25.95x |
| Forward P/E | 27.04x |
| EPS | 8.94 |
| Avg earnings growth rate | 42.78% |
| TTM earnings | 10,372.00 |