As of 2025-12-13, the Intrinsic Value of T-Mobile US Inc (TMUS) is 295.73 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.16 USD, the upside of T-Mobile US Inc is 51.50%.
The range of the Intrinsic Value is 173.92 - 695.03 USD
Based on its market price of 195.16 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 173.92 - 695.03 | 295.73 | 51.5% |
| DCF (Growth 10y) | 207.34 - 734.64 | 331.34 | 69.8% |
| DCF (EBITDA 5y) | 161.17 - 212.20 | 180.10 | -7.7% |
| DCF (EBITDA 10y) | 188.86 - 255.92 | 215.35 | 10.3% |
| Fair Value | 265.31 - 265.31 | 265.31 | 35.94% |
| P/E | 158.12 - 233.26 | 197.10 | 1.0% |
| EV/EBITDA | 135.20 - 182.60 | 159.29 | -18.4% |
| EPV | 193.45 - 274.84 | 234.15 | 20.0% |
| DDM - Stable | 112.52 - 401.52 | 257.02 | 31.7% |
| DDM - Multi | 145.91 - 390.79 | 210.84 | 8.0% |
| Market Cap (mil) | 218,288.40 |
| Beta | 0.48 |
| Outstanding shares (mil) | 1,118.51 |
| Enterprise Value (mil) | 305,085.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.82% |
| WACC | 6.46% |