Dashboard Market News Pricing Contact Us
Search 100,000+ stocks...
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
Sign Up
Log in
T-Mobile US Inc banner

T-Mobile US Inc
SWB:TM5

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
SWB:TM5
Watchlist
Price: 132.64 EUR 1.02% Market Closed
Market Cap: €100.8B
Write Note Create Alert

DCF Value

The DCF Value for T-Mobile US Inc (TM5) under the Base Case is hidden EUR. Compared with the current market price of 132.64 EUR, the stock appears hidden .

Key assumptions
TM5 DCF Value
LOCKED
Unlock

DCF Model

DCF Assumptions
Revenue Growth 4.9%
Net Margin 12.4%13%
Cash Flow Conversion 109%
Forecast Period 7 years
Model Settings
Template via FCFE
Discount Rate 8.1%
Exit Multiple 12.8x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue TM5 Research

Summary
TM5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
TM5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TM5 stock valuation using valuation multiples.
Wall St Estimates
TM5 price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TM5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other T-Mobile US Inc listings:
NASDAQ • USD
TMUS
 LSE • USD
0R2L
 XETRA • EUR
TM5
 F • EUR
TM5
ALPHA SPREAD
Follow us
Join 363,200+ 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 Valuation Backtest 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

© 2026 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.