As of 2026-04-03, the Intrinsic Value of T-Mobile US Inc (TMUS) is 304.73 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 201.40 USD, the upside of T-Mobile US Inc is 51.30%.
The range of the Intrinsic Value is 174.26 - 782.91 USD
Based on its market price of 201.40 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 51.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.26 - 782.91 | 304.73 | 51.3% |
| DCF (Growth 10y) | 213.85 - 851.71 | 351.43 | 74.5% |
| DCF (EBITDA 5y) | 182.54 - 214.84 | 191.91 | -4.7% |
| DCF (EBITDA 10y) | 214.00 - 267.30 | 233.45 | 15.9% |
| Fair Value | 249.40 - 249.40 | 249.40 | 23.83% |
| P/E | 133.48 - 205.60 | 171.90 | -14.6% |
| EV/EBITDA | 124.90 - 174.04 | 149.96 | -25.5% |
| EPV | 228.97 - 324.80 | 276.88 | 37.5% |
| DDM - Stable | 110.89 - 429.23 | 270.06 | 34.1% |
| DDM - Multi | 143.86 - 417.64 | 212.22 | 5.4% |
| Market Cap (mil) | 221,914.61 |
| Beta | 0.35 |
| Outstanding shares (mil) | 1,101.86 |
| Enterprise Value (mil) | 308,400.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.79% |
| WACC | 6.21% |