T-Mobile US Inc
NASDAQ:TMUS

Watchlist Manager
T-Mobile US Inc Logo
T-Mobile US Inc
NASDAQ:TMUS
Watchlist
Price: 239 USD 0.29% Market Closed
Market Cap: 278.9B USD
Have any thoughts about
T-Mobile US Inc?
Write Note

Intrinsic Value

The intrinsic value of one TMUS stock under the Base Case scenario is 209.32 USD. Compared to the current market price of 239 USD, T-Mobile US Inc is Overvalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TMUS Intrinsic Value
209.32 USD
Overvaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
T-Mobile US Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TMUS cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TMUS?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Telecommunication Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about T-Mobile US Inc

Provide an overview of the primary business activities
of T-Mobile US Inc.

What unique competitive advantages
does T-Mobile US Inc hold over its rivals?

What risks and challenges
does T-Mobile US Inc face in the near future?

Summarize the latest earnings call
of T-Mobile US Inc.

What significant events have occurred
in T-Mobile US Inc over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for T-Mobile US Inc.

Provide P/S
for T-Mobile US Inc.

Provide P/E
for T-Mobile US Inc.

Provide P/OCF
for T-Mobile US Inc.

Provide P/FCFE
for T-Mobile US Inc.

Provide P/B
for T-Mobile US Inc.

Provide EV/S
for T-Mobile US Inc.

Provide EV/GP
for T-Mobile US Inc.

Provide EV/EBITDA
for T-Mobile US Inc.

Provide EV/EBIT
for T-Mobile US Inc.

Provide EV/OCF
for T-Mobile US Inc.

Provide EV/FCFF
for T-Mobile US Inc.

Provide EV/IC
for T-Mobile US Inc.

Show me price targets
for T-Mobile US Inc made by professional analysts.

What are the Revenue projections
for T-Mobile US Inc?

How accurate were the past Revenue estimates
for T-Mobile US Inc?

What are the Net Income projections
for T-Mobile US Inc?

How accurate were the past Net Income estimates
for T-Mobile US Inc?

What are the EPS projections
for T-Mobile US Inc?

How accurate were the past EPS estimates
for T-Mobile US Inc?

What are the EBIT projections
for T-Mobile US Inc?

How accurate were the past EBIT estimates
for T-Mobile US Inc?

Compare the revenue forecasts
for T-Mobile US Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of T-Mobile US Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of T-Mobile US Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of T-Mobile US Inc compared to its peers.

Compare the P/E ratios
of T-Mobile US Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing T-Mobile US Inc with its peers.

Analyze the financial leverage
of T-Mobile US Inc compared to its main competitors.

Show all profitability ratios
for T-Mobile US Inc.

Provide ROE
for T-Mobile US Inc.

Provide ROA
for T-Mobile US Inc.

Provide ROIC
for T-Mobile US Inc.

Provide ROCE
for T-Mobile US Inc.

Provide Gross Margin
for T-Mobile US Inc.

Provide Operating Margin
for T-Mobile US Inc.

Provide Net Margin
for T-Mobile US Inc.

Provide FCF Margin
for T-Mobile US Inc.

Show all solvency ratios
for T-Mobile US Inc.

Provide D/E Ratio
for T-Mobile US Inc.

Provide D/A Ratio
for T-Mobile US Inc.

Provide Interest Coverage Ratio
for T-Mobile US Inc.

Provide Altman Z-Score Ratio
for T-Mobile US Inc.

Provide Quick Ratio
for T-Mobile US Inc.

Provide Current Ratio
for T-Mobile US Inc.

Provide Cash Ratio
for T-Mobile US Inc.

What is the historical Revenue growth
over the last 5 years for T-Mobile US Inc?

What is the historical Net Income growth
over the last 5 years for T-Mobile US Inc?

What is the current Free Cash Flow
of T-Mobile US Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for T-Mobile US Inc.

Business Breakdown

T-Mobile US Inc. has transformed the telecommunications landscape in the United States with its disruptive business model and commitment to customer satisfaction. Launched in 2001 and a key player in the mobile industry, T-Mobile has made a name for itself by prioritizing customer experience and offering innovative pricing models that challenge traditional carriers. The company's unmistakable "Un-carrier" strategy, which eliminates long-term contracts and hidden fees, has won over millions of subscribers, catapulting it to become one of the leading wireless service providers in the country. As of mid-2023, T-Mobile boasts over 110 million customers and continues to invest heavily in expandin...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
T-Mobile US Inc

Current Assets 22.5B
Cash & Short-Term Investments 9.8B
Receivables 8.5B
Other Current Assets 4.3B
Non-Current Assets 188.2B
PP&E 66.8B
Intangibles 114.5B
Other Non-Current Assets 6.9B
Current Liabilities 21B
Accounts Payable 3.1B
Accrued Liabilities 7.8B
Short-Term Debt 5.9B
Other Current Liabilities 4.3B
Non-Current Liabilities 125.5B
Long-Term Debt 78.9B
Other Non-Current Liabilities 46.6B
Efficiency

Earnings Waterfall
T-Mobile US Inc

Revenue
80B USD
Cost of Revenue
-28.9B USD
Gross Profit
51.1B USD
Operating Expenses
-33.8B USD
Operating Income
17.3B USD
Other Expenses
-6.9B USD
Net Income
10.4B USD

Free Cash Flow Analysis
T-Mobile US Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

T-Mobile reported its best third quarter for postpaid phone net additions in a decade, leading to a revision of 2024 expectations. The company now anticipates total postpaid customer net additions between 5.6 million and 5.8 million, up 150,000 from previous guidance, and postpaid phone customer additions around 3 million. Year-over-year postpaid ARPA is expected to rise by approximately 3%, with a core adjusted EBITDA forecast between $31.6 billion and $31.8 billion. This growth comes as T-Mobile bolsters its 5G leadership and customer experience, outpacing rivals in service revenue growth, posting a remarkable 9% increase in adjusted EBITDA.

What is Earnings Call?
Fundamental Scores

TMUS Profitability Score
Profitability Due Diligence

T-Mobile US Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

T-Mobile US Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

TMUS Solvency Score
Solvency Due Diligence

T-Mobile US Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Low Altman Z-Score
35/100
Solvency
Score

T-Mobile US Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TMUS Price Targets Summary
T-Mobile US Inc

Wall Street analysts forecast TMUS stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TMUS is 222.87 USD with a low forecast of 144.92 USD and a high forecast of 273 USD.

Lowest
Price Target
144.92 USD
39% Downside
Average
Price Target
222.87 USD
7% Downside
Highest
Price Target
273 USD
14% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TMUS?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Nov 13, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for TMUS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

TMUS News

Other Videos

Profile

T-Mobile US Inc Logo
T-Mobile US Inc

Country

United States of America

Industry

Telecommunication

Market Cap

278.3B USD

Dividend Yield

1.09%

Description

T-Mobile US, Inc. engages in the provision of wireless communications services under the T-Mobile and MetroPCS brands. The company is headquartered in Bellevue, Washington and currently employs 75,000 full-time employees. The company went IPO on 2007-04-19. The firm provides mobile communications services primarily using its fourth generation (4G) long term evolution network and its fifth generation (5G) technology network. The company also offers a selection of wireless devices, including handsets, tablets and other mobile communication devices, and accessories for sale, as well as financing through equipment installment plans and leasing through JUMP! On Demand. The Company’s primary service plan offers signature Magenta plan, which includes, among other benefits, unlimited talk, text and smartphone data on its network, 5G access at no extra cost. Customers can also choose additional features, such as unlimited premium data with its Ultra Capacity 5G service, for an additional cost on its Magenta Max plan.

Contact

WASHINGTON
Bellevue
12920 SE 38th St
+18003189270.0
www.t-mobile.com

IPO

2007-04-19

Employees

75 000

Officers

President, CEO & Director
Mr. G. Michael Sievert
Executive VP & CFO
Mr. Peter Osvaldik
Executive VP & General Counsel
Mr. Mark W. Nelson
President of Marketing, Strategy & Products
Mr. Michael J. Katz
President of Consumer Group
Mr. Jonathan A. Freier
President of T-Mobile Business Group
Ms. Callie R. Field
Show More
Senior VP of Finance & Chief Accounting Officer
Ms. Dara A. Bazzano
Executive VP & CTO
Mr. John Saw Ph.D.
Senior Vice President of Investor Relations
Ms. Quan Yao C.F.A.
Executive VP and Chief Communications & Corporate Responsibility Officer
Ms. Janice V. Kapner
Show Less

See Also

Discover More
What is the Intrinsic Value of one TMUS stock?

The intrinsic value of one TMUS stock under the Base Case scenario is 209.32 USD.

Is TMUS stock undervalued or overvalued?

Compared to the current market price of 239 USD, T-Mobile US Inc is Overvalued by 12%.

Back to Top