As of 2026-09-22, the Fair Value of T-Mobile US Inc (TMUS) is 246.11 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 165.27 USD, the upside of T-Mobile US Inc is 48.92%.
With the market price of 165.27 USD and our fair value calculation, T-Mobile US Inc (TMUS) is a good investment. Investing in T-Mobile stocks now will result in a potential gain of 48.92%.
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 | ||||||
| 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | 5Y Avg | |
| Net income | 3,024.00 | 2,590.00 | 8,317.00 | 11,339.00 | 10,992.00 | 7,252.40 |
| YoY growth | -1.31% | -14.35% | 221.12% | 36.34% | -3.06% | 47.75% |
| Market Cap (mil) | 177,280.17 |
| P/E | 16.79x |
| Forward P/E | 14.85x |
| EPS | 9.84 |
| Avg earnings growth rate | 47.75% |
| TTM earnings | 10,560.00 |