As of 2025-05-25, the Intrinsic Value of T-Mobile US Inc (TMUS) is 256.49 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.88 USD, the upside of T-Mobile US Inc is 5.60%.
The range of the Intrinsic Value is 166.26 - 483.31 USD
Based on its market price of 242.88 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 5.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 166.26 - 483.31 | 256.49 | 5.6% |
| DCF (Growth 10y) | 201.36 - 526.16 | 294.49 | 21.3% |
| DCF (EBITDA 5y) | 164.26 - 256.89 | 206.75 | -14.9% |
| DCF (EBITDA 10y) | 194.46 - 300.93 | 242.24 | -0.3% |
| Fair Value | 262.41 - 262.41 | 262.41 | 8.04% |
| P/E | 196.49 - 241.34 | 223.98 | -7.8% |
| EV/EBITDA | 120.76 - 197.01 | 157.42 | -35.2% |
| EPV | 195.53 - 283.30 | 239.42 | -1.4% |
| DDM - Stable | 99.56 - 305.71 | 202.64 | -16.6% |
| DDM - Multi | 142.60 - 332.77 | 198.79 | -18.2% |
| Market Cap (mil) | 275,778.10 |
| Beta | 0.45 |
| Outstanding shares (mil) | 1,135.45 |
| Enterprise Value (mil) | 355,406.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.23% |
| Cost of Debt | 4.82% |
| WACC | 6.43% |