As of 2026-06-13, the Intrinsic Value of T-Mobile US Inc (TMUS) is 269.80 USD. This T-Mobile valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.10 USD, the upside of T-Mobile US Inc is 42.70%.
The range of the Intrinsic Value is 153.35 - 666.60 USD
Based on its market price of 189.10 USD and our intrinsic valuation, T-Mobile US Inc (TMUS) is undervalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.35 - 666.60 | 269.80 | 42.7% |
| DCF (Growth 10y) | 195.25 - 747.08 | 321.31 | 69.9% |
| DCF (EBITDA 5y) | 187.74 - 231.00 | 207.53 | 9.7% |
| DCF (EBITDA 10y) | 226.57 - 298.79 | 259.47 | 37.2% |
| Fair Value | 243.55 - 243.55 | 243.55 | 28.80% |
| P/E | 123.14 - 203.06 | 161.19 | -14.8% |
| EV/EBITDA | 131.67 - 194.93 | 172.18 | -8.9% |
| EPV | 205.23 - 307.86 | 256.54 | 35.7% |
| DDM - Stable | 90.81 - 328.10 | 209.46 | 10.8% |
| DDM - Multi | 125.02 - 339.21 | 181.32 | -4.1% |
| Market Cap (mil) | 204,644.02 |
| Beta | 0.25 |
| Outstanding shares (mil) | 1,082.20 |
| Enterprise Value (mil) | 292,846.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.09% |
| Cost of Debt | 4.79% |
| WACC | 6.68% |