TMUS
T-Mobile US Inc
Price:  
232.31 
USD
Volume:  
3,944,325.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

T-Mobile Intrinsic Value

33.40 %
Upside

What is the intrinsic value of T-Mobile?

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

Is T-Mobile undervalued or overvalued?

Based on its market price of 232.31 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 33.40%.

232.31 USD
Stock Price
309.93 USD
Intrinsic Value
Intrinsic Value Details

T-Mobile Intrinsic Value - Valuation Summary

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%

T-Mobile Intrinsic Value - Key Valuation Metrics

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%