As of 2024-06-02, the Intrinsic Value of T-Mobile US Inc (TMUS) is 204.42 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.96 USD, the upside of T-Mobile US Inc is %.
The range of the Intrinsic Value is 128.72 - 399.44 USD
174.96 USD
Stock Price
204.42 USD
Intrinsic Value
Intrinsic Value Details
T-Mobile Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.72 - 399.44 | 204.42 | 16.8% |
| DCF (Growth 10y) | 161.89 - 445.61 | 241.72 | 38.2% |
| DCF (EBITDA 5y) | 128.82 - 190.05 | 169.76 | -3.0% |
| DCF (EBITDA 10y) | 158.54 - 232.50 | 203.98 | 16.6% |
| Fair Value | 186.69 - 186.69 | 186.69 | 6.71% |
| P/E | 107.68 - 163.09 | 143.97 | -17.7% |
| EV/EBITDA | 105.49 - 161.42 | 132.11 | -24.5% |
| EPV | 161.79 - 217.50 | 189.64 | 8.4% |
| DDM - Stable | 74.05 - 233.41 | 153.73 | -12.1% |
| DDM - Multi | 104.36 - 252.91 | 147.43 | -15.7% |
T-Mobile Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 205,026.88 |
| Beta | 0.36 |
| Outstanding shares (mil) | 1,171.85 |
| Enterprise Value (mil) | 282,710.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.97% |
| Cost of Debt | 5.76% |
| WACC | 6.99% |
