TMUS Rating

TMUS Intrinsic Value

Key Highlights:
As of Mar 03, 2025 TMUS Relative Value is $90.2, which is overvalued by 66.9%, compared to current share price of $272.8.
As of Mar 03, 2025 TMUS DCF Value is ($7.3), which is overvalued by 102.7%, compared to current share price of $272.8.
Methodology
Price per share, $
Current share price
272.8
DCF value
negative

TMUS Share Price History

1W 1.8%
1M 14.6%
6M 36.5%
YTD 71.0%
1Y 68.8%
3Y 124.4%
5Y 211.1%
10Y 748.9%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

TMUS Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$320.9B
Shares Outstanding
1,176M
Employees
70K
Valuation (LTM)
Return on Capital
Earnings

TMUS Stock Financials

TMUS Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$81.4B +3.6% YoY

Operating Income

$18.0B +26.2% YoY

Net Income

$11.3B +36.3% YoY

TMUS Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$22.3B +20.1% YoY

Capital Expenditure (CAPEX)

($12.3B) +13.9% YoY

Free Cash Flow (FCF)

$9,982.0M +28.8% YoY

TMUS Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$81.4B 3.6% YoY
$81.4B 77.4% YoY
100.0% margin
Operating income
$18.0B 26.2% YoY
22.1% margin
Other: $113.0M
Net interest: $3,411.0M
Operating expenses
$63.4B 100.5% YoY
Pre-tax income
$14.7B 33.8% YoY
18.1% margin
Net income
$11.3B 36.3% YoY
13.9% margin
Income tax
$3,373.0M
22.9% tax rate
SG&A
$20.8B (2.3%) YoY
25.6% of revenue

TMUS Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$208.0B
Current assets ($18.4B, 8.8% of total)
$5,409.0M (2.6%)
$4,276.0M (2.1%)
Other current assets
$8,719.0M (4.2%)
Non-current assets ($189.6B, 91.2% of total)
$2,512.0M (1.2%)
Other non-current assets
$120.1B (57.7%)
Financial position
$103.4B
$5,409.0M$108.8B
Cash & Short-term Investments
Total Debt

TMUS Stock Ratios

TMUS Earnings Surprises

Crunching data... Almost there!

TMUS Dividends

TMUS Dividend Yield

Crunching data... Almost there!

TMUS Dividend Per Share

Competing with TMUS

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$320.9B
7.4
$89.2
67.3% overvalued
68.8%
$81.4B
$9,982.0M
3.6%
12.3%
55.1%
7.8%
184.6%
$199.5B
5.8
$14.2
48.8% overvalued
74.6%
$122.3B
$18.5B
(0.1%)
15.1%
59.8%
5.5%
119.2%
$183.1B
6.2
$110.6
152.2% undervalued
16.2%
$134.8B
$18.9B
0.6%
14.0%
59.9%
7.1%
167.4%
$138.7B
6.1
$72.4
101.3% undervalued
(11.3%)
$123.7B
$13.5B
1.8%
10.9%
64.1%
9.9%
5.7%
$52.6B
6.6
$521.2
40.6% undervalued
32.8%
$55.1B
$3,161.0M
0.9%
5.7%
55.0%
16.4%
476.6%
$44.3B
5.8
$64.5
356.7% undervalued
(23.5%)
MX$833.0B
MX$54.2B
0.2%
6.5%
61.8%
11.5%
158.5%
$30.4B
5.4
$46.9
19.7% undervalued
5.6%
NT$190.3B
NT$46.1B
(13.4%)
24.2%
18.9%
8.6%
11.3%
$27.4B
6.6
$27.8
169.8% undervalued
(8.7%)
€73.8B
€4,707.0M
(1.1%)
6.4%
46.4%
21.9%
25.1%
$24.9B
6.0
$14.9
239.6% undervalued
12.2%
€41.3B
€5,093.0M
1.6%
12.3%
72.0%
3.7%
197.9%
$24.5B
6.3
$69.7
683.6% undervalued
7.4%
€63.0B
€24.8B
(30.7%)
39.3%
32.3%
6.4%
95.4%
$21.3B
5.7
$94.0
301.4% undervalued
(29.2%)
CA$24.5B
CA$2,966.0M
(0.7%)
12.1%
37.7%
8.4%
222.9%

FAQ

What is T-Mobile US, Inc. (TMUS) stock rating?

As of today, T-Mobile US, Inc. has a stock rating of 7 (out of 10), which is considered Great.

is T-Mobile US, Inc. (TMUS) a good stock to buy?

As of today, T-Mobile US, Inc. has a Great stock rating, which is 67.3% overvalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 0.5%.