As of 2025-06-21, the Intrinsic Value of T-Mobile US Inc (TMUS) is 287.57 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.52 USD, the upside of T-Mobile US Inc is 29.80%.
The range of the Intrinsic Value is 170.15 - 689.99 USD
Based on its market price of 221.52 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 170.15 - 689.99 | 287.57 | 29.8% |
| DCF (Growth 10y) | 192.52 - 698.24 | 307.55 | 38.8% |
| DCF (EBITDA 5y) | 150.24 - 231.72 | 187.54 | -15.3% |
| DCF (EBITDA 10y) | 171.85 - 264.61 | 213.46 | -3.6% |
| Fair Value | 262.41 - 262.41 | 262.41 | 18.46% |
| P/E | 194.39 - 223.57 | 215.23 | -2.8% |
| EV/EBITDA | 124.66 - 195.90 | 155.32 | -29.9% |
| EPV | 195.10 - 280.61 | 237.86 | 7.4% |
| DDM - Stable | 113.68 - 432.64 | 273.16 | 23.3% |
| DDM - Multi | 137.31 - 395.25 | 202.51 | -8.6% |
| Market Cap (mil) | 251,524.89 |
| Beta | 0.44 |
| Outstanding shares (mil) | 1,135.45 |
| Enterprise Value (mil) | 331,152.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 4.82% |
| WACC | 6.45% |