TMUS
T-Mobile US Inc
Price:  
251.26 
USD
Volume:  
4,042,002.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

T-Mobile Fair Value

4.44 %
Upside

What is the fair value of T-Mobile?

As of 2025-05-08, the Fair Value of T-Mobile US Inc (TMUS) is 262.41 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 251.26 USD, the upside of T-Mobile US Inc is 4.44%.

Is T-Mobile a good investment?

With the market price of 251.26 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 4.44%.

251.26 USD
Stock Price
262.41 USD
Fair Price
FAIR VALUE CALCULATION

T-Mobile Fair Value

Peter Lynch's formula is:

T-Mobile Fair Value
= Earnings Growth Rate x TTM EPS
T-Mobile Fair Value
= 25.00 x 10.50
T-Mobile Fair Value
= 262.41

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
2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31 5Y Avg
Net income 3,064.00 3,024.00 2,590.00 8,317.00 11,339.00 5,666.80
YoY growth -11.65% -1.31% -14.35% 221.12% 36.34% 46.03%

T-Mobile Fair Value - Key Data

Market Cap (mil) 285,293.16
P/E 23.94x
Forward P/E 22.61x
EPS 10.50
Avg earnings growth rate 46.03%
TTM earnings 11,918.00