Last Price$272.81.2%
Market Cap$320.9B
DCF value
($7.2)
Overvalued (DCF value)
(102.6%)
Discount Rate
5.6%
Long-Term Growth Rate
2.5%
Stock quality
7/10
Great
TMUS DCF Model
Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
| Dec'20 Actual | Dec'21 Actual | Dec'22 Actual | Dec'23 Actual | Dec'24 Actual | Dec'25 Estimate | Dec'26 Estimate | Dec'27 Estimate | Dec'28 Estimate | Dec'29 Estimate | Dec'30 Estimate | Dec'31 Estimate | Dec'32 Estimate | Dec'33 Estimate | Dec'34 Estimate | Dec'35 Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 68,397.0 52.0% | 80,118.0 17.1% | 79,571.0 (0.7%) | 78,558.0 (1.3%) | 81,400.0 3.6% | 84,595.8 3.9% | 88,790.5 5.0% | 92,494.2 4.2% | 95,572.2 3.3% | 98,639.6 3.2% | 101,688.8 3.1% | 104,712.0 3.0% | 107,701.3 2.9% | 110,648.6 2.7% | 113,545.6 2.6% | 116,384.3 2.5% |
% margin | 6,636.0 9.7% | 6,892.0 8.6% | 6,543.0 8.2% | 14,266.0 18.2% | 18,010.0 22.1% | 12,507.6 14.8% | 13,127.8 14.8% | 13,675.4 14.8% | 14,130.5 14.8% | 14,584.0 14.8% | 15,034.8 14.8% | 15,481.8 14.8% | 15,923.8 14.8% | 16,359.6 14.8% | 16,787.9 14.8% | 17,207.6 14.8% |
NOPAT % effective tax rate | 5,158.4 7.5% | 6,219.5 7.8% | 5,386.6 6.8% | 10,787.4 13.7% | 13,880.9 17.1% | 9,640.0 11.4% | 10,118.0 11.4% | 10,540.1 11.4% | 10,890.8 11.4% | 11,240.4 11.4% | 11,587.8 11.4% | 11,932.3 11.4% | 12,273.0 11.4% | 12,608.8 11.4% | 12,939.0 11.4% | 13,262.4 11.4% |
% of revenue | 14,151.0 20.7% | 16,383.0 20.4% | 13,651.0 17.2% | 12,818.0 16.3% | 12,919.0 15.9% | 13,914.1 16.4% | 14,604.1 16.4% | 15,213.3 16.4% | 15,719.5 16.4% | 16,224.0 16.4% | 16,725.6 16.4% | 17,222.8 16.4% | 17,714.5 16.4% | 18,199.2 16.4% | 18,675.7 16.4% | 19,142.6 16.4% |
% of revenue | (12,367.0) (18.1%) | (21,692.0) (27.1%) | (17,301.0) (21.7%) | (10,811.0) (13.8%) | (12,311.0) (15.1%) | (14,276.6) (16.9%) | (14,984.5) (16.9%) | (15,609.5) (16.9%) | (16,129.0) (16.9%) | (16,646.7) (16.9%) | (17,161.3) (16.9%) | (17,671.5) (16.9%) | (18,175.9) (16.9%) | (18,673.3) (16.9%) | (19,162.2) (16.9%) | (19,641.3) (16.9%) |
% of revenue | (11,885.0) (17.4%) | (7,114.0) (8.9%) | (3,055.0) (3.8%) | (7,058.0) (9.0%) | (7,009.0) (8.6%) | (6,044.2) (7.1%) | (6,343.9) (7.1%) | (6,608.5) (7.1%) | (6,828.4) (7.1%) | (7,047.6) (7.1%) | (7,265.4) (7.1%) | (7,481.4) (7.1%) | (7,695.0) (7.1%) | (7,905.6) (7.1%) | (8,112.6) (7.1%) | (8,315.4) (7.1%) |
Free Cash Flow to Firm (FCFF) % of revenue | (4,942.6) (7.2%) | (6,203.5) (7.7%) | (1,318.4) (1.7%) | 5,736.4 7.3% | 7,479.9 9.2% | 3,233.4 3.8% | 3,393.7 3.8% | 3,535.3 3.8% | 3,652.9 3.8% | 3,770.1 3.8% | 3,886.7 3.8% | 4,002.2 3.8% | 4,116.5 3.8% | 4,229.1 3.8% | 4,339.9 3.8% | 4,448.4 3.8% |
% of FCFF used in calculation | 83.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||
Discount period | 0.50 | 1.50 | 2.50 | 3.50 | 4.50 | 5.50 | 6.50 | 7.50 | 8.50 | 9.50 | ||||||
Discount factor | 0.97 | 0.92 | 0.87 | 0.83 | 0.78 | 0.74 | 0.70 | 0.66 | 0.63 | 0.60 | ||||||
Discounted FCFF (DFCFF) | 2,612.0 | 3,127.5 | 3,085.3 | 3,019.0 | 2,950.8 | 2,880.8 | 2,809.2 | 2,736.3 | 2,662.2 | 2,587.1 |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
TMUS DCF Value
DCF Value Calculation
as of Mar 03, 2025
Sum of DFCFF
% share of EV
28.5B
30.0%
Terminal Value (TV)
111.4B
Discounted TV
% share of EV
66.4B
70.0%
5,409.0M
Total Debt
108.8B
(8,472.7M)
Shares outstanding
1,176.1M
FX rate
1.0
(7.2)
102.6% overvalued
Equity Value Bridge
TMUS DCF Financials
Revenue
$81.4B -> $113.5B
3.4% CAGR
Operating Income
$18.0B -> $16.8B
(0.7%) CAGR
FCFF
$7,479.9M -> $4,339.9M
(5.3%) CAGR
TMUS DCF sensitivity
DCF value
Long-term Terminal growth rate
1.5%
2.0%
2.5%
3.0%
3.5%
WACC
5.0%
($5.0)
($5.0)
($5.0)
($5.0)
($5.0)
5.5%
($7.0)
($7.0)
($7.0)
($7.0)
($7.0)
5.6%
($9.0)
($7.0)
($7.0)
($7.0)
($7.0)
6.5%
($23.0)
($18.0)
($13.0)
($10.0)
($10.0)
7.0%
($29.0)
($25.0)
($21.0)
($15.0)
($12.0)
DCF value, undervalued / overvalued
Long-term Terminal growth rate
1.5%
2.0%
2.5%
3.0%
3.5%
WACC
5.0%
(102.0%)
(102.0%)
(102.0%)
(102.0%)
(102.0%)
5.5%
(103.0%)
(103.0%)
(103.0%)
(103.0%)
(103.0%)
5.6%
(103.0%)
(103.0%)
(103.0%)
(103.0%)
(103.0%)
6.5%
(108.0%)
(107.0%)
(105.0%)
(104.0%)
(104.0%)
7.0%
(111.0%)
(109.0%)
(108.0%)
(105.0%)
(104.0%)
Explore more intrinsic value tools hub for TMUS
Margin of safety
Peter Lynch charts
Ben Graham Fair Value
Earnings Power Value
Relative Value
Earnings growth model
Discount rate
Peter Lynch Fair Value
Intrinsic Value
Reverse DCF
FAQ
What is T-Mobile US, Inc. DCF (discounted cash flow) valuation?
As of Mar 03, 2025, T-Mobile US, Inc.'s Discounted Cash Flow (DCF) valuation estimates its share price at ($7.2). This suggests it may be overvalued by (102.6%) compared to its current price of around $272.8, using a WACC of 5.6% and growth rates of 2.5%.
What is T-Mobile US, Inc. WACC?
As of Mar 03, 2025, T-Mobile US, Inc.'s Weighted Average Cost of Capital (WACC) is approximately 5.6%.
What is T-Mobile US, Inc. Enterprise Value?
As of Mar 03, 2025, T-Mobile US, Inc.'s Enterprise Value (EV) is approximately $94.9B. This value reflects the company's total market capitalization plus debt, minus cash and cash equivalents, providing a comprehensive measure of its overall value in the market.