T-Mobile US, Inc. (TMUS)
Radiotelephone Communications · Communication Services · $200.2B
Intrinsic Value (Consensus)
$152.02
Current Price
$184.36
Margin of Safety
-17.5%
17.5% Above Intrinsic Value
Value: $152
Price: $184
Valuation Model Estimates
Current Price: $184.36
DCF (Discounted Cash Flow)
$210.11
Graham Number
$109.20
Earnings Power Value
$94.37
Relative Value (P/E)
$194.40
Dividend Discount Model
$12.29
Consensus Value
$152.02
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
22/25
Strength
15/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 146%
High free cash flow yield (9.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $9.72
- EPS (Forward)
- $9.91
- Book Value
- $54.52
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 18.6%
- Debt/Equity
- 146%
- Revenue Growth
- 8.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance