As of 2025-07-06, 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 240.75 USD, the upside of T-Mobile US Inc is 28.70%.
The range of the Intrinsic Value is 184.38 - 745.81 USD
Based on its market price of 240.75 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 28.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.38 - 745.81 | 309.93 | 28.7% |
| DCF (Growth 10y) | 208.23 - 754.38 | 331.13 | 37.5% |
| DCF (EBITDA 5y) | 159.07 - 237.16 | 193.37 | -19.7% |
| DCF (EBITDA 10y) | 182.38 - 271.13 | 221.07 | -8.2% |
| Fair Value | 262.41 - 262.41 | 262.41 | 9.00% |
| P/E | 204.86 - 240.78 | 225.50 | -6.3% |
| EV/EBITDA | 131.89 - 200.35 | 158.18 | -34.3% |
| EPV | 206.57 - 287.52 | 247.05 | 2.6% |
| DDM - Stable | 122.34 - 470.00 | 296.17 | 23.0% |
| DDM - Multi | 148.64 - 430.38 | 219.37 | -8.9% |
| Market Cap (mil) | 273,359.60 |
| Beta | 0.51 |
| Outstanding shares (mil) | 1,135.45 |
| Enterprise Value (mil) | 352,987.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.01% |
| Cost of Debt | 4.82% |
| WACC | 6.25% |