As of 2026-05-08, the Intrinsic Value of T-Mobile US Inc (TMUS) is 257.48 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.20 USD, the upside of T-Mobile US Inc is 32.60%.
The range of the Intrinsic Value is 145.70 - 645.58 USD
Based on its market price of 194.20 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 145.70 - 645.58 | 257.48 | 32.6% |
| DCF (Growth 10y) | 180.05 - 703.29 | 297.93 | 53.4% |
| DCF (EBITDA 5y) | 175.60 - 219.67 | 193.21 | -0.5% |
| DCF (EBITDA 10y) | 200.04 - 268.00 | 228.61 | 17.7% |
| Fair Value | 249.40 - 249.40 | 249.40 | 28.42% |
| P/E | 123.10 - 201.61 | 151.80 | -21.8% |
| EV/EBITDA | 106.95 - 182.77 | 146.87 | -24.4% |
| EPV | 203.17 - 306.09 | 254.63 | 31.1% |
| DDM - Stable | 95.50 - 356.46 | 225.98 | 16.4% |
| DDM - Multi | 122.42 - 345.01 | 179.53 | -7.6% |
| Market Cap (mil) | 213,981.22 |
| Beta | 0.29 |
| Outstanding shares (mil) | 1,101.86 |
| Enterprise Value (mil) | 300,467.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.92% |
| Cost of Debt | 4.79% |
| WACC | 6.67% |