Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value
Stock: TMUS
Book Value Per Share: $53.73
EPS: $11.45
Diluted EPS TTM: $10.24
Dividend Per Share: 3.29
Dividend Yield: 1.46 %
Dividend Payout Ratio: 29%
Price To Sales Ratio TTM: 3.24
Price To Book Ratio: 4.317
PEG Ratio: 1.081
EV To EBITDA: 11.79
P/E Ratio: 22.69
Forward P/E Ratio: 21.79
Ex Dividend Date: 2025-08-29
Dividend Date: 2025-09-11
Current Price: $226.02
Previous Close: $228.15
52 Week Low: $171.35
52 Week High: $275.47
Earning Date (within 30 days): 2025-07-23
50 Day MA: $238.67
200 Day MA: $237.64
Link to Yahoo (Financial): TMUS

Advertisement
 
* Note: Prices are in Million (M) USD.
Description:
T-Mobile US Inc (TMUS) ↓
T-Mobile US, Inc., doing business under the global brand name T-Mobile, is an American wireless network operator. Its headquarters are located in Bellevue, Washington, in the Seattle metropolitan area and Overland Park, Kansas, in the Kansas City metropolitan area.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $5,409 M
Debt : $74,197 M
EBITDA : $31,602 M
Net Debt (Debt - Cash): $68,788 M

Since Net Debt is covered by EBITDA within 3 years, 1 points assigned.
This criteria used industry in which company operates:
Sector: Communication Services
Industry: Telecom Services

Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 19.74

Since Forward PE Ratio is between 15 - 20, 3 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $862 M
Average Revenue: $33,263 M
Revenue Converted To Free Cash FLow(%): 3%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 201.12%

Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $81,400 M
Revenue 4 Years Ago (2020-12-31): $68,397 M
Last 5 Years Average Revenue Growth: 4%

Since Revenue Growth is between 0 - 5, 1 point assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $1,173 M
Share Count 5 Years Ago (2020-12-31): $1,155 M

Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $12.36
Trailing 12-Month Earnings Per Share (EPS): $10.54
Average Earnings Per Share (EPS): $11.45
Dividend Per Share (DPS): $3
Payout Ratio: 29%
Dividend Yield: 1%

Since company Payout Ratio is less than 50, 2 points assigned.

Since Dividend Yield is greater than 1, 1 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 9%

Since Average ROE is less than 10, 1 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $226
52-Week Low: $171
Threshold Price (15% Above 52-Week Low): $197

Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $267,930 M

Since Market Cap is between 100B - 500B, 3 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 4% exposure of Total Portfolio.
Value-Trade has assigned 16 points to above T-Mobile US Inc (TMUS) stock.
Last 18 Years Avg PE (Limited to last 18 years of EPS data) 27, Fair Value PE 12, Industry Based PE is 11 and Growth based PE is 10. Based on these all values average assigned is 15.00.
Value-Trades has assined P/E value 15.00. Since an average (Current Year EPS + Next Year EPS) earning per share is $11.45.
The fair value of T-Mobile US Inc (TMUS) stock should be (15.00 x $11.45) = $171.75

Share this valuation:



Advertisement

Advertisement