T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 242.2 USD 1.21% Market Closed
Market Cap: 275B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TMUS stock under the Base Case scenario is 276 USD. Compared to the current market price of 242.2 USD, T-Mobile US Inc is Undervalued by 12%.

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
Base Case
276 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.3
P/S
P/S
Price to Sales
3.3
vs History
6
vs Industry
15
Median 3Y
2.3
Median 5Y
2.2
Industry
1.4
Forward
3.1
More Details
23.1
P/E
P/E
Price to Earnings
23.1
vs History
77
vs Industry
15
Median 3Y
25.9
Median 5Y
43.5
Industry
17.3
Forward
22.3
More Details
11.5
P/OCF
P/OCF
Price to OCF
11.5
vs History
44
vs Industry
15
Median 3Y
10.7
Median 5Y
11.1
Industry
6.5
More Details
18.1
P/FCFE
P/FCFE
Price to FCFE
18.1
vs History
53
vs Industry
14
Median 3Y
22.4
Median 5Y
19
Industry
15.6
More Details
4.5
P/B
P/B
Price to Book Value
4.5
vs History
4
vs Industry
12
Median 3Y
2.7
Median 5Y
2.5
Industry
2
More Details
4.3
EV/S
EV/S
Enterprise Value to Sales
4.3
vs History
6
vs Industry
17
Median 3Y
3.2
Median 5Y
3.2
Industry
2
Forward
4
More Details
6.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.7
vs History
6
vs Industry
22
Median 3Y
5.4
Median 5Y
5.4
Industry
4.1
More Details
11.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.2
vs History
12
vs Industry
23
Median 3Y
9.4
Median 5Y
9.3
Industry
8.1
Forward
10.3
More Details
18.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.8
vs History
60
vs Industry
16
Median 3Y
18.2
Median 5Y
20.3
Industry
13.7
Forward
17.5
More Details
14.7
EV/OCF
EV/OCF
Enterprise Value to OCF
14.7
vs History
61
vs Industry
15
Median 3Y
14.5
Median 5Y
15.4
Industry
8.8
More Details
29.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
29.7
vs History
33
vs Industry
12
Median 3Y
30.7
Median 5Y
-26.4
Industry
15.8
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
6
vs Industry
21
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
More Details

Multiples Across Competitors

TMUS Competitors Multiples
T-Mobile US Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
T-Mobile US Inc
NASDAQ:TMUS
275.5B USD 3.3 23.1 11.2 18.8
ZA
Vodacom Group Ltd
JSE:VOD
265.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
228.4B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.5 11.4 8.7 8.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.6T INR 6.1 31.5 12.6 24.6
JP
SoftBank Group Corp
TSE:9984
10.9T JPY 1.5 9.6 13 28.4
JP
SoftBank Corp
TSE:9434
10.5T JPY 1.6 20.2 7.7 13.5
JP
KDDI Corp
TSE:9433
9.9T JPY 1.7 14.5 6.6 10.8
MX
America Movil SAB de CV
BMV:AMXB
995.5B MXN 1.1 29.7 4.4 8.4
UK
Vodafone Group PLC
LSE:VOD
20.1B GBP 0.6 -5.7 263.1 813.8
TH
Advanced Info Service PCL
SET:ADVANC
850.6B THB 3.9 22.9 8.8 19
P/E Multiple
Earnings Growth PEG
US
T-Mobile US Inc
NASDAQ:TMUS
Average P/E: 20.4
23.1
15%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
CN
China Mobile Ltd
SSE:600941
11.4
6%
1.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.5
7%
4.5
JP
SoftBank Group Corp
TSE:9984
9.6
-51%
N/A
JP
SoftBank Corp
TSE:9434
20.2
N/A N/A
JP
KDDI Corp
TSE:9433
14.5
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
29.7
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.7 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
22.9
10%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
T-Mobile US Inc
NASDAQ:TMUS
Average EV/EBITDA: 37.3
11.2
9%
1.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
7%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
CN
China Mobile Ltd
SSE:600941
8.7
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.6
15%
0.8
JP
SoftBank Group Corp
TSE:9984
13
13%
1
JP
SoftBank Corp
TSE:9434
7.7
4%
1.9
JP
KDDI Corp
TSE:9433
6.6
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
263.1
-2%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
8.8
4%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
T-Mobile US Inc
NASDAQ:TMUS
Average EV/EBIT: 105.1
18.8
12%
1.6
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
CN
China Mobile Ltd
SSE:600941
8.7
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
24.6
27%
0.9
JP
SoftBank Group Corp
TSE:9984
28.4
18%
1.6
JP
SoftBank Corp
TSE:9434
13.5
N/A N/A
JP
KDDI Corp
TSE:9433
10.8
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.4
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
813.8
4%
203.5
TH
Advanced Info Service PCL
SET:ADVANC
19
9%
2.1

See Also

Summary
TMUS intrinsic value, competitors valuation, and company profile.
DCF Valuation
TMUS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TMUS stock valuation using valuation multiples.
Wall Street Estimates
TMUS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TMUS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.