TMUS
T-Mobile US, Inc. (TMUS)
Last Price$272.81.2%
Market Cap$320.9B
Relative value
$90.2
Overvalued (Relative Value)
66.9%
NTM P/E
25.9x
Peer set median: 8.7x
1Y Fwd EV/EBITDA
15.5x
Peer set median: 6.2x
Stock quality
7/10
Great

TMUS Relative Value & 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

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.

TMUS Valuation Multiples comparison vs Peer Set

TMUS Valuation multiples overview

LTM
NTM
1Y Forward
2Y Forward
EV/Revenue
5.3x (as of Mar 03, 2025)
EV/Gross Profit
9.6x (as of Mar 03, 2025)
EV/EBIT
23.7x (as of Mar 03, 2025)
EV/EBITDA
13.8x (as of Mar 03, 2025)
EV/FCF
43.0x (as of Mar 03, 2025)
EV/OCF
19.3x (as of Mar 03, 2025)
P/Revenue
3.9x (as of Mar 03, 2025)
P/Gross Profit
7.2x (as of Mar 03, 2025)
P/EBIT
17.7x (as of Mar 03, 2025)
P/EBITDA
10.3x (as of Mar 03, 2025)
P/FCF
32.1x (as of Mar 03, 2025)
P/OCF
14.4x (as of Mar 03, 2025)
P/E
28.3x (as of Mar 03, 2025)
P/BV
5.2x (as of Mar 03, 2025)
PEG 1Y
3.0x (as of Mar 03, 2025)

TMUS Valuation multiples history vs. Peer set

Crunching data... Almost there!

Explore more intrinsic value tools hub for TMUS

FAQ

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

As of Mar 03, 2025, Apple Relative Value is $90.2. This suggests it may be overvalued by 66.9% 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%.

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

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