T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 210.155 USD 1.03% Market Closed
Market Cap: 235.1B USD

Relative Value

The Relative Value of one TMUS stock under the Base Case scenario is hidden USD. Compared to the current market price of 210.155 USD, T-Mobile US Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TMUS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
15
Median 3Y
2.6
Median 5Y
2.3
Industry
1.5
Forward
2.6
vs History
96
vs Industry
15
Median 3Y
23.3
Median 5Y
39
Industry
17.1
Forward
20.4
vs History
96
vs Industry
15
Median 3Y
10.3
Median 5Y
10.8
Industry
6.4
vs History
55
vs Industry
14
Median 3Y
22.4
Median 5Y
21
Industry
16.1
vs History
20
vs Industry
12
Median 3Y
3.3
Median 5Y
2.6
Industry
2.1
vs History
25
vs Industry
17
Median 3Y
3.5
Median 5Y
3.1
Industry
2.1
Forward
3.5
vs History
26
vs Industry
22
Median 3Y
5.5
Median 5Y
5.3
Industry
4.1
vs History
30
vs Industry
23
Median 3Y
9.5
Median 5Y
9.3
Industry
8.1
Forward
9.1
vs History
88
vs Industry
16
Median 3Y
17.5
Median 5Y
18.6
Industry
13.1
Forward
15.4
vs History
96
vs Industry
15
Median 3Y
14.1
Median 5Y
14.6
Industry
8.6
vs History
50
vs Industry
12
Median 3Y
30.1
Median 5Y
22.8
Industry
15.1
vs History
23
vs Industry
21
Median 3Y
1.4
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

TMUS Competitors Multiples
T-Mobile US Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
T-Mobile US Inc
NASDAQ:TMUS
235.1B USD 2.7 19.8 9.7 16.1
ZA
MTN Group Ltd
JSE:MTN
287.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
254.7B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10 9.9 9.9
JP
SoftBank Group Corp
TSE:9984
27.5T JPY 3.7 15.9 24.6 54.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.2 12.1 22.2
JP
KDDI Corp
TSE:9433
10.6T JPY 1.8 15.7 7 11.4
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23.1 4.7 9.2
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
UK
Vodafone Group PLC
LSE:VOD
23.4B GBP 0.7 -6.4 177.3 565.1
TH
Advanced Info Service PCL
SET:ADVANC
910B THB 4.1 21.2 9.3 18.5
P/E Multiple
Earnings Growth PEG
US
T-Mobile US Inc
NASDAQ:TMUS
Average P/E: 19.5
19.8
15%
1.3
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
CN
China Mobile Ltd
SSE:600941
10
5%
2
JP
SoftBank Group Corp
TSE:9984
15.9
-22%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.2
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
MX
America Movil SAB de CV
BMV:AMXB
23.1
-36%
N/A
JP
SoftBank Corp
TSE:9434
18.9
8%
2.4
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.4 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
21.2
13%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
T-Mobile US Inc
NASDAQ:TMUS
Average EV/EBITDA: 29.2
9.7
9%
1.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
CN
China Mobile Ltd
SSE:600941
9.9
34%
0.3
JP
SoftBank Group Corp
TSE:9984
24.6
18%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
6%
0.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
UK
Vodafone Group PLC
LSE:VOD
177.3
-7%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.3
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
T-Mobile US Inc
NASDAQ:TMUS
Average EV/EBIT: 80.2
16.1
12%
1.3
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
36%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
16%
N/A
CN
China Mobile Ltd
SSE:600941
9.9
6%
1.6
JP
SoftBank Group Corp
TSE:9984
54.2
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.2
27%
0.8
JP
KDDI Corp
TSE:9433
11.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.2
8%
1.2
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
565.1
1%
565.1
TH
Advanced Info Service PCL
SET:ADVANC
18.5
11%
1.7