T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 248.88 USD 0.76% Market Closed
Market Cap: 282.6B USD

Intrinsic Value

The intrinsic value of one TMUS stock under the Base Case scenario is 241.66 USD. Compared to the current market price of 248.88 USD, T-Mobile US Inc is Overvalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TMUS Intrinsic Value
241.66 USD
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
T-Mobile US Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
TMUS
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for TMUS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

No research report yet

Want a deep‑dive on T-Mobile US Inc?
Request it below and we’ll move it up the queue.

Request This Report
What’s Inside the Report:
Whether it’s a smart buy right now
If the stock is undervalued
Its long-term growth potential
Whether the dividend is safe
How it compares to peers
How strong its moat is
Whether management can be trusted
You Can Read These Reports Right Now
Dive in while we’re working on T-Mobile US Inc’s research
View All Researches
T-Mobile US Inc
NASDAQ:TMUS
US
Telecommunication
Market Cap
283.1B USD
IPO
Apr 19, 2007
US
Telecommunication
Market Cap
283.1B USD
IPO
Apr 19, 2007
Price
$false
EPS
$false
AI Assistant
AI Assistant
Ask me anything about T-Mobile US Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
T-Mobile US Inc

Current Assets 27.4B
Cash & Short-Term Investments 12B
Receivables 9.5B
Other Current Assets 6B
Non-Current Assets 187.2B
PP&E 65.9B
Intangibles 114.8B
Other Non-Current Assets 6.5B
Efficiency

Free Cash Flow Analysis
T-Mobile US Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
T-Mobile US Inc

Revenue
82.7B USD
Cost of Revenue
-29.9B USD
Gross Profit
52.8B USD
Operating Expenses
-34B USD
Operating Income
18.8B USD
Other Expenses
-6.9B USD
Net Income
11.9B USD
Fundamental Scores

TMUS Profitability Score
Profitability Due Diligence

T-Mobile US Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

57/100
Profitability
Score

T-Mobile US Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

TMUS Solvency Score
Solvency Due Diligence

T-Mobile US Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
36/100
Solvency
Score

T-Mobile US Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TMUS Price Targets Summary
T-Mobile US Inc

Wall Street analysts forecast TMUS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TMUS is 272.34 USD with a low forecast of 205.02 USD and a high forecast of 315 USD.

Lowest
Price Target
205.02 USD
18% Downside
Average
Price Target
272.34 USD
9% Upside
Highest
Price Target
315 USD
27% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
May 4, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for TMUS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

TMUS Insider Trading
Buy and sell transactions by insiders

TMUS News

Other Videos
What is the Intrinsic Value of one TMUS stock?

The intrinsic value of one TMUS stock under the Base Case scenario is 241.66 USD.

Is TMUS stock undervalued or overvalued?

Compared to the current market price of 248.88 USD, T-Mobile US Inc is Overvalued by 3%.

Back to Top