As of 2025-07-10, the Intrinsic Value of T-Mobile US Inc (TMUS) is 309.93 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.31 USD, the upside of T-Mobile US Inc is 33.40%.
The range of the Intrinsic Value is 184.38 - 745.81 USD
Based on its market price of 232.31 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.38 - 745.81 | 309.93 | 33.4% |
| DCF (Growth 10y) | 208.23 - 754.38 | 331.13 | 42.5% |
| DCF (EBITDA 5y) | 164.35 - 242.31 | 197.10 | -15.2% |
| DCF (EBITDA 10y) | 186.85 - 275.84 | 224.35 | -3.4% |
| Fair Value | 262.41 - 262.41 | 262.41 | 12.96% |
| P/E | 203.58 - 237.43 | 227.35 | -2.1% |
| EV/EBITDA | 138.02 - 205.91 | 162.57 | -30.0% |
| EPV | 206.57 - 287.52 | 247.05 | 6.3% |
| DDM - Stable | 122.34 - 470.00 | 296.17 | 27.5% |
| DDM - Multi | 148.64 - 430.38 | 219.37 | -5.6% |
| Market Cap (mil) | 263,776.38 |
| Beta | 0.51 |
| Outstanding shares (mil) | 1,135.45 |
| Enterprise Value (mil) | 343,404.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.01% |
| Cost of Debt | 4.82% |
| WACC | 6.25% |