First Time Loading...

T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 162.36 USD 0.02% Market Closed
Updated: Apr 23, 2024
Section:
 

Relative Value

The Relative Value of one TMUS stock under the Base Case scenario is 233.84 USD. Compared to the current market price of 162.36 USD, T-Mobile US Inc is Undervalued by 31%.

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
233.84 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
11
vs Industry
27
Median 3Y
2.2
Median 5Y
2.1
Industry
1.4
Forward
2.4
More Details
23.3
P/E
P/E
Price to Earnings
23.3
vs History
68
vs Industry
21
Median 3Y
46.3
Median 5Y
44.3
Industry
16.2
Forward
18.1
More Details
10.5
P/OCF
P/OCF
Price to OCF
10.5
vs History
68
vs Industry
22
Median 3Y
10.5
Median 5Y
11.3
Industry
6.5
More Details
26.8
P/FCFE
P/FCFE
Price to FCFE
26.8
vs History
23
vs Industry
17
Median 3Y
-16.3
Median 5Y
-14.6
Industry
16.4
More Details
3
P/B
P/B
Price to Book Value
3
vs History
4
vs Industry
23
Median 3Y
2.5
Median 5Y
2.5
Industry
1.9
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
12
vs Industry
26
Median 3Y
3.1
Median 5Y
3.1
Industry
2
Forward
3.3
More Details
5.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.5
vs History
25
vs Industry
30
Median 3Y
5.2
Median 5Y
5.2
Industry
4
More Details
9.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.6
vs History
23
vs Industry
30
Median 3Y
9.1
Median 5Y
9
Industry
7.9
Forward
8.3
More Details
17.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.6
vs History
60
vs Industry
24
Median 3Y
20.9
Median 5Y
18.3
Industry
13.7
Forward
15.2
More Details
14.5
EV/OCF
EV/OCF
Enterprise Value to OCF
14.5
vs History
77
vs Industry
18
Median 3Y
15.4
Median 5Y
16.1
Industry
8.6
More Details
34.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.7
vs History
19
vs Industry
14
Median 3Y
-26.8
Median 5Y
-53.6
Industry
16.4
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
4
vs Industry
33
Median 3Y
1.2
Median 5Y
1.2
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
T-Mobile US Inc
NASDAQ:TMUS
194.2B USD 2.5 23.3 9.6 17.6
CN
China Mobile Ltd
HKEX:941
1.5T HKD 1.4 10.4 8 8
ZA
Vodacom Group Ltd
JSE:VOD
170.6B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
151.6B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
7.3T INR 4.9 86.8 11.3 22.6
JP
SoftBank Group Corp
TSE:9984
11T JPY 1.6 -20.3 14.2 38.5
JP
KDDI Corp
TSE:9433
9.1T JPY 1.6 13.2 6 9.9
MX
America Movil SAB de CV
BMV:AMXB
995.4B MXN 1.2 13.1 4.2 8
JP
SoftBank Corp
TSE:9434
8.7T JPY 1.4 20.3 7.2 13.9
UK
Vodafone Group PLC
LSE:VOD
18.9B GBP 0.5 2.1 230.2 1 063.2
CA
Rogers Communications Inc
TSX:RCI.B
28.4B CAD 1.5 33.5 8.2 16

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
ALPHA SPREAD
Join more than 130,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.