As of 2026-09-09, the Intrinsic Value of T-Mobile US Inc (TMUS) is 254.53 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.69 USD, the upside of T-Mobile US Inc is 40.10%.
The range of the Intrinsic Value is 150.65 - 559.20 USD
Based on its market price of 181.69 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.65 - 559.20 | 254.53 | 40.1% |
| DCF (Growth 10y) | 191.88 - 626.58 | 303.18 | 66.9% |
| DCF (EBITDA 5y) | 186.39 - 228.11 | 208.84 | 14.9% |
| DCF (EBITDA 10y) | 214.58 - 280.40 | 247.68 | 36.3% |
| Fair Value | 246.11 - 246.11 | 246.11 | 35.46% |
| P/E | 152.79 - 213.95 | 187.17 | 3.0% |
| EV/EBITDA | 94.29 - 186.96 | 149.77 | -17.6% |
| EPV | 236.44 - 359.96 | 298.20 | 64.1% |
| DDM - Stable | 92.30 - 323.29 | 207.80 | 14.4% |
| DDM - Multi | 133.80 - 352.13 | 192.50 | 6.0% |
| Market Cap (mil) | 194,893.40 |
| Beta | -0.05 |
| Outstanding shares (mil) | 1,072.67 |
| Enterprise Value (mil) | 282,449.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.10% |
| Cost of Debt | 4.79% |
| WACC | 6.02% |