As of 2025-09-04, the Intrinsic Value of T-Mobile US Inc (TMUS) is 285.60 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 252.66 USD, the upside of T-Mobile US Inc is 13.00%.
The range of the Intrinsic Value is 168.30 - 686.54 USD
Based on its market price of 252.66 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 168.30 - 686.54 | 285.60 | 13.0% |
| DCF (Growth 10y) | 198.90 - 723.47 | 318.42 | 26.0% |
| DCF (EBITDA 5y) | 159.69 - 212.31 | 184.11 | -27.1% |
| DCF (EBITDA 10y) | 185.06 - 254.45 | 216.77 | -14.2% |
| Fair Value | 271.34 - 271.34 | 271.34 | 7.39% |
| P/E | 225.32 - 272.43 | 248.46 | -1.7% |
| EV/EBITDA | 138.25 - 177.59 | 162.92 | -35.5% |
| EPV | 195.28 - 282.46 | 238.87 | -5.5% |
| DDM - Stable | 117.70 - 452.04 | 284.87 | 12.7% |
| DDM - Multi | 142.48 - 413.03 | 210.41 | -16.7% |
| Market Cap (mil) | 284,348.62 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1,125.42 |
| Enterprise Value (mil) | 362,960.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.31% |
| Cost of Debt | 4.82% |
| WACC | 6.50% |