T-Mobile US, Inc. (TMUSL)
Radiotelephone Communications · Communication Services · $211.1B
Intrinsic Value (Consensus)
$152.02
Current Price
$194.40
Margin of Safety
-21.8%
21.8% Above Intrinsic Value
Value: $152
Price: $194
Valuation Model Estimates
Current Price: $194.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance