
T-Mobile US Inc
NASDAQ:TMUS

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:

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

Revenue & Expenses Breakdown
T-Mobile US Inc
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 |
Free Cash Flow Analysis
T-Mobile US Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.