As of 2024-12-15, the Intrinsic Value of T-Mobile US Inc (TMUS) is
268.43 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 231.94 USD, the upside of T-Mobile US Inc is
15.70%.
The range of the Intrinsic Value is 147.13 - 787.79 USD
268.43 USD
Intrinsic Value
T-Mobile Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.13 - 787.79 |
268.43 |
15.7% |
| DCF (Growth 10y) |
192.34 - 912.68 |
329.78 |
42.2% |
| DCF (EBITDA 5y) |
152.28 - 239.40 |
197.63 |
-14.8% |
| DCF (EBITDA 10y) |
188.16 - 309.25 |
246.81 |
6.4% |
| Fair Value |
223.44 - 223.44 |
223.44 |
-3.66% |
| P/E |
154.80 - 177.88 |
170.14 |
-26.6% |
| EV/EBITDA |
120.24 - 194.54 |
164.22 |
-29.2% |
| EPV |
145.87 - 258.69 |
202.28 |
-12.8% |
| DDM - Stable |
81.84 - 414.23 |
248.04 |
6.9% |
| DDM - Multi |
126.30 - 491.81 |
200.37 |
-13.6% |
T-Mobile Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
269,164.06 |
| Beta |
0.24 |
| Outstanding shares (mil) |
1,160.49 |
| Enterprise Value (mil) |
345,412.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.79% |
| Cost of Debt |
5.41% |
| WACC |
6.97% |