As of 2026-03-13, the Intrinsic Value of T-Mobile US Inc (TMUS) is 307.52 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.37 USD, the upside of T-Mobile US Inc is 43.50%.
The range of the Intrinsic Value is 174.45 - 814.45 USD
Based on its market price of 214.37 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.45 - 814.45 | 307.52 | 43.5% |
| DCF (Growth 10y) | 213.96 - 885.72 | 354.50 | 65.4% |
| DCF (EBITDA 5y) | 166.95 - 212.48 | 183.26 | -14.5% |
| DCF (EBITDA 10y) | 199.91 - 265.13 | 225.36 | 5.1% |
| Fair Value | 245.68 - 245.68 | 245.68 | 14.61% |
| P/E | 138.57 - 198.91 | 169.21 | -21.1% |
| EV/EBITDA | 105.36 - 171.45 | 131.63 | -38.6% |
| EPV | 227.98 - 324.96 | 276.47 | 29.0% |
| DDM - Stable | 111.99 - 452.35 | 282.17 | 31.6% |
| DDM - Multi | 145.56 - 440.88 | 216.97 | 1.2% |
| Market Cap (mil) | 239,774.98 |
| Beta | 0.37 |
| Outstanding shares (mil) | 1,118.51 |
| Enterprise Value (mil) | 326,261.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.79% |
| WACC | 6.15% |