T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 240.88 USD 0.79% Market Closed
Market Cap: 281.1B USD
Have any thoughts about
T-Mobile US Inc?
Write Note

Relative Value

The Relative Value of one TMUS stock under the Base Case scenario is 243.8 USD. Compared to the current market price of 240.88 USD, T-Mobile US Inc is Undervalued by 1%.

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.

TMUS Relative Value
Base Case
243.8 USD
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
26
Median 3Y
2.2
Median 5Y
2.2
Industry
1.4
Forward
3.4
vs History
57
vs Industry
19
Median 3Y
43.2
Median 5Y
44.3
Industry
16.8
Forward
25.2
vs History
22
vs Industry
22
Median 3Y
10.5
Median 5Y
11
Industry
6.5
vs History
26
vs Industry
20
Median 3Y
21.8
Median 5Y
12.1
Industry
16
vs History
0
vs Industry
19
Median 3Y
2.6
Median 5Y
2.5
Industry
2
vs History
0
vs Industry
21
Median 3Y
3.1
Median 5Y
3.1
Industry
2
Forward
4.3
vs History
0
vs Industry
28
Median 3Y
5.2
Median 5Y
5.3
Industry
4.2
vs History
4
vs Industry
28
Median 3Y
9.2
Median 5Y
9.2
Industry
8.2
Forward
11
vs History
46
vs Industry
23
Median 3Y
18.3
Median 5Y
19.3
Industry
13.9
Forward
19.9
vs History
34
vs Industry
17
Median 3Y
14.7
Median 5Y
15.4
Industry
8.8
vs History
14
vs Industry
13
Median 3Y
26.9
Median 5Y
-31.9
Industry
15.9
vs History
0
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

TMUS 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
NASDAQ:TMUS
280.5B USD 3.5 27 11.7 20.6
ZA
Vodacom Group Ltd
JSE:VOD
199B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10.5 8.1 8.1
ZA
MTN Group Ltd
JSE:MTN
154B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
8.8T INR 5.6 71.4 12.7 26.3
JP
SoftBank Group Corp
TSE:9984
13.4T JPY 1.9 234.9 14.3 35.7
JP
KDDI Corp
TSE:9433
10.4T JPY 1.8 16.3 6.8 11.6
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.4 7.3 13.1
MX
America Movil SAB de CV
BMV:AMXB
967.9B MXN 1.2 29.8 4.5 8.5
TH
Advanced Info Service PCL
SET:ADVANC
850.6B THB 4.2 26.4 10 22.4
CN
China United Network Communications Ltd
SSE:600050
173.6B CNY 0.5 20.7 7.9 7.9

See Also

Discover More
Back to Top