As of 2025-10-14, the Intrinsic Value of T-Mobile US Inc (TMUS) is 291.63 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.06 USD, the upside of T-Mobile US Inc is 29.60%.
The range of the Intrinsic Value is 175.09 - 670.46 USD
Based on its market price of 225.06 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 29.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.09 - 670.46 | 291.63 | 29.6% |
| DCF (Growth 10y) | 206.70 - 706.64 | 325.03 | 44.4% |
| DCF (EBITDA 5y) | 159.03 - 211.93 | 182.14 | -19.1% |
| DCF (EBITDA 10y) | 186.11 - 253.61 | 215.72 | -4.2% |
| Fair Value | 271.34 - 271.34 | 271.34 | 20.56% |
| P/E | 207.09 - 250.29 | 219.39 | -2.5% |
| EV/EBITDA | 135.97 - 177.59 | 160.72 | -28.6% |
| EPV | 200.85 - 280.29 | 240.57 | 6.9% |
| DDM - Stable | 119.51 - 431.19 | 275.35 | 22.3% |
| DDM - Multi | 144.82 - 393.49 | 210.23 | -6.6% |
| Market Cap (mil) | 253,287.03 |
| Beta | 0.59 |
| Outstanding shares (mil) | 1,125.42 |
| Enterprise Value (mil) | 331,899.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.31% |
| Cost of Debt | 4.82% |
| WACC | 6.44% |