As of 2025-09-14, the Intrinsic Value of T-Mobile US Inc (TMUS) is 257.66 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.72 USD, the upside of T-Mobile US Inc is 6.60%.
The range of the Intrinsic Value is 150.50 - 617.65 USD
Based on its market price of 241.72 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.50 - 617.65 | 257.66 | 6.6% |
| DCF (Growth 10y) | 178.48 - 651.36 | 287.77 | 19.1% |
| DCF (EBITDA 5y) | 153.08 - 210.58 | 178.73 | -26.1% |
| DCF (EBITDA 10y) | 174.89 - 250.63 | 208.41 | -13.8% |
| Fair Value | 271.34 - 271.34 | 271.34 | 12.25% |
| P/E | 220.76 - 265.05 | 235.57 | -2.5% |
| EV/EBITDA | 134.83 - 177.59 | 160.72 | -33.5% |
| EPV | 180.26 - 272.66 | 226.46 | -6.3% |
| DDM - Stable | 107.27 - 407.92 | 257.60 | 6.6% |
| DDM - Multi | 128.95 - 371.69 | 190.34 | -21.3% |
| Market Cap (mil) | 272,036.53 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1,125.42 |
| Enterprise Value (mil) | 350,648.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.74% |
| Cost of Debt | 4.82% |
| WACC | 6.80% |