Is T-Mobile undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of T-Mobile US Inc (TMUS) is 238.99 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 257.03 USD, the upside of T-Mobile US Inc is -7.00%. This means that T-Mobile is overvalued by 7.00%.
The range of the Intrinsic Value is 134.75 - 624.02 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.75 - 624.02 | 238.99 | -7.0% |
| DCF (Growth 10y) | 170.65 - 706.19 | 285.87 | 11.2% |
| DCF (EBITDA 5y) | 156.70 - 265.68 | 204.10 | -20.6% |
| DCF (EBITDA 10y) | 183.96 - 327.24 | 244.42 | -4.9% |
| Fair Value | 248.28 - 248.28 | 248.28 | -3.40% |
| P/E | 118.38 - 178.76 | 139.77 | -45.6% |
| EV/EBITDA | 130.43 - 211.03 | 161.78 | -37.1% |
| EPV | 141.74 - 257.17 | 199.46 | -22.4% |
| DDM - Stable | 79.76 - 342.75 | 211.26 | -17.8% |
| DDM - Multi | 116.50 - 391.16 | 179.74 | -30.1% |
| Market Cap (mil) | 293,461.44 |
| Beta | 0.54 |
| Outstanding shares (mil) | 1,141.74 |
| Enterprise Value (mil) | 372,307.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.66% |
| Cost of Debt | 4.82% |
| WACC | 7.57% |