As of 2025-08-02, the Intrinsic Value of T-Mobile US Inc (TMUS) is 303.69 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.20 USD, the upside of T-Mobile US Inc is 28.00%.
The range of the Intrinsic Value is 182.80 - 700.88 USD
Based on its market price of 237.20 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 28.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.80 - 700.88 | 303.69 | 28.0% |
| DCF (Growth 10y) | 215.51 - 738.44 | 338.22 | 42.6% |
| DCF (EBITDA 5y) | 157.33 - 244.31 | 196.99 | -17.0% |
| DCF (EBITDA 10y) | 186.27 - 284.45 | 230.29 | -2.9% |
| Fair Value | 268.94 - 268.94 | 268.94 | 13.38% |
| P/E | 208.22 - 264.00 | 236.50 | -0.3% |
| EV/EBITDA | 132.51 - 212.19 | 167.01 | -29.6% |
| EPV | 206.53 - 282.62 | 244.58 | 3.1% |
| DDM - Stable | 124.44 - 453.25 | 288.85 | 21.8% |
| DDM - Multi | 151.33 - 414.26 | 220.00 | -7.3% |
| Market Cap (mil) | 269,328.75 |
| Beta | 0.55 |
| Outstanding shares (mil) | 1,135.45 |
| Enterprise Value (mil) | 347,940.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.82% |
| WACC | 6.31% |