Value Sense
TMUS
T-Mobile US, Inc. (TMUS)
Last Price$272.81.2%
Market Cap$320.9B
Intrinsic value score
7/10
Great
Intrinsic value
$89.2
DCF value - ($7.2) Relative value - $89.2
Overvalued
67.3%
LTM P/E
28.3x
Peer set median 10.4x
Discount rate
5.6%
TMUS
is 67.3% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

TMUS Intrinsic value

Key Highlights:
Relative Value vs Current Share Price
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.
DCF Value vs Current Share Price
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, $
TMUS
Intrinsic value$89.2
Overvalued by67.3%
Current share price
272.8
Relative value
90.2
DCF value
negative

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

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

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

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 Historical Intrinsic Value

Crunching data... Almost there!

TMUS vs Peer Set: Intrinsic Value Comparison

General

Intrinsic Value

Financials

Company name

Undervaluation/Overvaluation

Revenue growth

EPS growth

Net income margin

T-Mobile US, Inc. logo
T-Mobile US, Inc.TMUS
(67.3%)
3.6%
38.2%
13.9%
Median Peer Set
1.6%
5.5%
9.3%
AT&T Inc. logo
AT&T Inc.T
(48.8%)
1.4%
N/A
11.8%
Chunghwa Telecom Co., Ltd. logo
Chunghwa Telecom Co., Ltd.CHT
19.7%
55.7%
(3.4%)
16.6%
Charter Communications, Inc. logo
Charter Communications, Inc.CHTR
40.6%
0.9%
16.3%
9.2%
Comcast Corporation logo
Comcast CorporationCMCSA
101.3%
1.8%
11.0%
13.1%
Verizon Communications Inc. logo
Verizon Communications Inc.VZ
152.2%
0.6%
50.4%
13.0%
Orange S.A. logo
Orange S.A.ORAN
169.8%
4.2%
19.5%
5.5%
Telefónica, S.A. logo
Telefónica, S.A.TEF
239.6%
4.3%
N/A
(2.2%)
BCE Inc. logo
BCE Inc.BCE
301.4%
(1.6%)
(26.3%)
9.2%
América Móvil, S.A.B. de C.V. logo
América Móvil, S.A.B. de C.V.AMX
356.7%
9.6%
16.3%
9.3%
Vodafone Group Public Limited Company logo
Vodafone Group Public Limited CompanyVOD
683.6%
(16.3%)
(88.6%)
3.1%

Explore more intrinsic value tools hub for TMUS

Peter Lynch Fair Value
Intrinsic Value
Earnings Power Value
Ben Graham Fair Value
Earnings growth model
DCF value calculator
Discount rate
Peter Lynch charts
Reverse DCF
Relative Value

FAQ

What is T-Mobile US, Inc. intrinsic value?

As of Mar 03, 2025, T-Mobile US, Inc. Intrinsic Value is $89.2. This suggests it may be overvalued by 67.3% compared to its current price of around $272.8.

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 ($7.3). This suggests it may be overvalued by 102.7% to its current price of around $272.8, using a discount rate of 5.6% and terminal growth rate of 2.5%.

Is T-Mobile US, Inc. overvalued or undervalued?

T-Mobile US, Inc. is currently considered overvalued based on its Discounted Cash Flow (DCF) valuation and Relative Valuation, which estimates its share price to be $89.2, compared to a market price of around $272.8. This suggests a potential overvaluation of 67.3%.