As of 2025-09-18, the Fair Value of T-Mobile US Inc (TMUS) is 271.34 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 239.45 USD, the upside of T-Mobile US Inc is 13.32%.
With the market price of 239.45 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 13.32%.
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 | ||||||
| 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% |
| Market Cap (mil) | 269,481.80 |
| P/E | 22.06x |
| Forward P/E | 22.41x |
| EPS | 10.85 |
| Avg earnings growth rate | 46.03% |
| TTM earnings | 12,215.00 |