As of 2026-07-19, the Intrinsic Value of T-Mobile US Inc (TMUS) is 282.29 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.43 USD, the upside of T-Mobile US Inc is 46.70%.
The range of the Intrinsic Value is 150.71 - 842.82 USD
Based on its market price of 192.43 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.71 - 842.82 | 282.29 | 46.7% |
| DCF (Growth 10y) | 192.04 - 942.96 | 335.85 | 74.5% |
| DCF (EBITDA 5y) | 178.29 - 235.70 | 206.31 | 7.2% |
| DCF (EBITDA 10y) | 216.97 - 309.02 | 260.13 | 35.2% |
| Fair Value | 243.55 - 243.55 | 243.55 | 26.57% |
| P/E | 120.80 - 192.67 | 161.43 | -16.1% |
| EV/EBITDA | 131.67 - 195.54 | 168.32 | -12.5% |
| EPV | 202.83 - 331.05 | 266.94 | 38.7% |
| DDM - Stable | 89.60 - 397.81 | 243.70 | 26.6% |
| DDM - Multi | 123.22 - 413.22 | 188.42 | -2.1% |
| Market Cap (mil) | 208,247.75 |
| Beta | 0.12 |
| Outstanding shares (mil) | 1,082.20 |
| Enterprise Value (mil) | 296,449.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.91% |
| Cost of Debt | 4.79% |
| WACC | 6.56% |