T-Mobile US Inc banner

T-Mobile US Inc
XETRA:TM5

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
XETRA:TM5
Watchlist
Price: 162.14 EUR -2.24% Market Closed
Market Cap: €189.2B

EV/EBITDA

8.9
Current
6%
Cheaper
vs 3-y average of 9.5

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
8.9
=
Enterprise Value
€326.2B
/
EBITDA
$32.3B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
8.9
=
Enterprise Value
€326.2B
/
EBITDA
$32.3B

Valuation Scenarios

T-Mobile US Inc is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (9.5), the stock would be worth €172.75 (7% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-11%
Maximum Upside
+62%
Average Upside
15%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 8.9 €162.14
0%
3-Year Average 9.5 €172.75
+7%
5-Year Average 9.2 €168.6
+4%
Industry Average 7.9 €144.98
-11%
Country Average 14.4 €262.12
+62%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
€326.2B
/
Jan 2026
$32.3B
=
8.9
Current
€326.2B
/
Dec 2026
$38B
=
8.6
Forward
€326.2B
/
Dec 2027
$41.3B
=
7.9
Forward
€326.2B
/
Dec 2028
$44B
=
7.4
Forward
€326.2B
/
Dec 2029
$42.3B
=
7.7
Forward
€326.2B
/
Dec 2030
$49B
=
6.7
Forward
€326.2B
/
Dec 2031
$49.8B
=
6.6
Forward
€326.2B
/
Dec 2032
$51.1B
=
6.4
Forward
€326.2B
/
Dec 2033
$52.1B
=
6.3
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
US
T-Mobile US Inc
XETRA:TM5
210.1B EUR 8.9 19.1
ZA
MTN Group Ltd
JSE:MTN
373.9B ZAR 3.5 18.5
ZA
Vodacom Group Ltd
JSE:VOD
280.2B ZAR 5.2 14.9
JP
SoftBank Group Corp
TSE:9984
34T JPY 33.8 9.3
CN
China Mobile Ltd
SSE:600941
1.3T CNY 6.8 9.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.5T INR 9.9 34.1
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 5 15.9
JP
SoftBank Corp
TSE:9434
10.5T JPY 7.8 18.6
JP
KDDI Corp
TSE:9433
9.8T JPY 6.7 14.1
UK
Vodafone Group PLC
LSE:VOD
27.9B GBP 4 -7.2
TH
Advanced Info Service PCL
SET:ADVANC
1T THB 10 21.1

Market Distribution

Lower than 80% of companies in the United States of America
Percentile
20th
Based on 9 875 companies
20th percentile
7.9
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

T-Mobile US Inc
Glance View

T-Mobile US Inc. has steadily emerged as a pivotal player in the American telecommunications landscape, with a narrative marked by dynamic growth and strategic foresight. Headquartered in Bellevue, Washington, T-Mobile provides a suite of wireless voice, messaging, and data services, reaching millions across the United States. The company has differentiated itself from the competition through its “Un-carrier” philosophy, which seeks to dismantle traditional contracts and offer more consumer-friendly options. This initiative has contributed significantly to its allure, positioning T-Mobile as an innovator in providing no-contract plans and international roaming features. Additionally, the company’s compelling acquisition of Sprint in 2020 fortified its standing in the industry, enhancing its spectrum capacity, customer base, and bolstering its 5G network capabilities. T-Mobile monetizes its vast array of services primarily through monthly subscription fees, supplemented by device sales and financing. The core business model hinges on capturing a broad, loyal customer base that continually consumes its voice and data offerings. By offering competitive pricing, wide-reaching network coverage, and cutting-edge technology, T-Mobile encourages brand loyalty and customer stickiness. The company's revenues are further bolstered by absorbing Sprint, creating cost efficiencies and synergies that have improved overall operational success. This approach has allowed T-Mobile not just to attract new customers but also to retain existing ones, cementing its position as a formidable competitor to AT&T and Verizon in the highly competitive US telecom market.

TM5 Intrinsic Value
229.24 EUR
Undervaluation 29%
Intrinsic Value
Price €162.14
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett