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: 186 EUR 0.79%
Market Cap: €141.4B

Relative Value

The Relative Value of one TM5 stock under the Base Case scenario is 240.8 EUR. Compared to the current market price of 186 EUR, T-Mobile US Inc is Undervalued by 23%.

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.

TM5 Relative Value
Base Case
240.8 EUR
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TM5 Competitors Multiples
T-Mobile US Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
T-Mobile US Inc
SWB:TM5
243B EUR 2.8 22.1 10 17.2
ZA
MTN Group Ltd
JSE:MTN
357.1B ZAR 1.7 47.3 7.7 7.7
ZA
Vodacom Group Ltd
JSE:VOD
304.7B ZAR 1.9 16.2 5.6 9.2
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 8.8 6.7 6.7
JP
SoftBank Group Corp
TSE:9984
26.7T JPY 3.6 8.7 23.9 56.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5T INR 5.7 37.9 11 19.8
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 18.2 4.8 9.4
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 18.9 7.8 14
JP
KDDI Corp
TSE:9433
10.3T JPY 1.7 14.4 6.8 11.1
TH
Advanced Info Service PCL
SET:ADVANC
1.2T THB 5.1 24.3 11 20.9
UK
Vodafone Group PLC
LSE:VOD
27.3B GBP 0.8 -7.2 4.2 15.1
P/E Multiple
Earnings Growth PEG
US
T-Mobile US Inc
SWB:TM5
Average P/E: 21.7
22.1
24%
0.9
ZA
M
MTN Group Ltd
JSE:MTN
47.3
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
16.2
19%
0.9
CN
China Mobile Ltd
SSE:600941
8.8
5%
1.8
JP
SoftBank Group Corp
TSE:9984
8.7
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
37.9
16%
2.4
MX
America Movil SAB de CV
BMV:AMXB
18.2
-35%
N/A
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
JP
KDDI Corp
TSE:9433
14.4
11%
1.3
TH
Advanced Info Service PCL
SET:ADVANC
24.3
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.2 N/A N/A