US · TMUS
T-Mobile US, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Bellevue, WA 98006-1350
- Website
- t-mobile.com
Price · as of 2025-12-31
$196.06
Market cap 242.82B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $179.79 | -8.3% |
| Intrinsic Value(DCF) | $86.44 | -55.91% |
| Graham-Dodd Method(GD) | $34.28 | -82.51% |
| Graham Formula(GF) | $157.53 | -19.65% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.20 | $181.65 | $880,084.31 | $24.61 | $663.89 |
| 2012 | $17.22 | $100.33 | $53,305.30 | $0.00 | $8.51 |
| 2013 | $29.60 | $49.48 | $8,237.00 | $18.01 | $1.61 |
| 2014 | $30.81 | $66.75 | $610.03 | $18.89 | $8.65 |
| 2015 | $36.30 | $66.60 | $480.39 | $21.79 | $15.78 |
| 2016 | $59.11 | $87.63 | $379.75 | $28.00 | $40.58 |
| 2017 | $62.74 | $69.74 | $2.23 | $51.37 | $88.15 |
| 2018 | $67.93 | $95.34 | $4.42 | $43.84 | $49.09 |
| 2019 | $84.48 | $97.13 | $0.00 | $51.75 | $47.77 |
| 2020 | $122.22 | $121.20 | $133.34 | $60.78 | $154.97 |
| 2021 | $119.77 | $99.01 | $108.27 | $57.76 | $59.61 |
| 2022 | $134.14 | $99.68 | $53.53 | $56.31 | $15.66 |
| 2023 | $158.99 | $126.95 | $0.00 | $69.92 | $49.00 |
| 2024 | $260.78 | $173.44 | $0.00 | $47.84 | $112.25 |
| 2025 | $216.11 | $179.79 | $1.87 | $34.28 | $157.53 |
AI valuation
Our deep-learning model estimates T-Mobile US, Inc.'s (TMUS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $179.79
- Current price
- $196.06
- AI upside
- -8.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$86.44
-55.91% upside
Graham-Dodd
$34.28
-82.51% upside
Graham Formula
$157.53
-19.65% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TMUS | T-Mobile US, Inc. | $196.06 | 242.82B | -8% | -56% | -83% | -20% | 22.18 | 4.12 | 2.76 | 11.18 | 3570.48 | 5.85 | 47.64% | 21.23% | 12.45% | 18.18% | 8.32% | 5.15% | 2.07 | 5.33 | 1.00 | 0.63 | 3.62 | 62.00% | 849.00% | 8027.00% | 7.38% | 1.14 | 10.38% | 1.69% | 37.50% | 5.78% | 19.23 | 20.03 | 4.08 | 1.73 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| CMCSA | Comcast Corporation | $30.96 | 112.81B | +90% | -46% | -46% | +43% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| DIS | The Walt Disney Company | $106.05 | 188.06B | -4% | -54% | -63% | -26% | 14.05 | 1.72 | 2.00 | 11.90 | 9.25 | 6.91 | 37.76% | 14.65% | 13.14% | 12.76% | 9.43% | 6.82% | 0.41 | 7.63 | 0.71 | 0.55 | 2.05 | 15184.00% | 335.00% | 1774.00% | 5.34% | 0.53 | 6.87% | 0.96% | 13.40% | 5.11% | 16.47 | 22.61 | 2.41 | 2.44 |
| T | AT&T Inc. | $28.00 | 198.5B | +2% | -49% | -83% | +18% | 8.59 | 1.82 | 1.60 | 6.52 | 8.25 | 4.80 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 9.68% | 0.75 | 7.65% | 4.07% | 35.00% | 6.31% | 14.76 | 18.34 | 2.84 | 0.94 |
| TDS | Telephone and Data System… | $44.75 | 4.83B | -29% | -44% | -24% | -92% | 41.25 | 0.98 | 4.19 | 11.44 | — | 1.47 | -5.05% | -5.05% | -0.51% | 2.41% | -0.76% | 1.13% | 0.37 | -0.55 | 2.10 | 1.99 | 2.15 | -2235.00% | -7526.00% | -1901.00% | 3.80% | 1.34 | 2.40% | 1.70% | 70.30% | 73.25% | -102.11 | 32.44 | 5.15 | 1.18 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| VZ | Verizon Communications In… | $50.14 | 211.47B | +6% | -48% | — | -14% | 12.30 | 2.02 | 1.53 | 8.23 | — | 2.97 | 45.64% | 21.17% | 12.43% | 16.86% | 8.27% | 4.35% | 1.92 | 4.37 | 0.91 | 0.76 | 3.80 | -217.00% | 252.00% | 636.00% | 9.53% | 0.60 | 7.33% | 5.44% | 66.90% | 5.44% | 13.42 | 19.52 | 2.84 | 1.32 |
About T-Mobile US, Inc.
T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to 108.7 million customers in the postpaid, prepaid, and wholesale markets. It also provides wireless devices, including smartphones, wearables, and tablets and other mobile communication devices, as well as wireless devices and accessories. In addition, the company offers services, devices, and accessories under the T-Mobile and Metro by T-Mobile brands through its owned and operated retail stores, T-Mobile app and customer care channels, and its websites. It also sells its devices to dealers and other third-party distributors for resale through independent third-party retail outlets and various third-party websites. As of December 31, 2021, it operated approximately 102,000 macro cell and 41,000 small cell/distributed antenna system sites. The company was founded in 1994 and is headquartered in Bellevue, Washington.
- CEO
- Srinivasan Gopalan
- Employees
- 70K
- Beta
- 0.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($86.44 ÷ $196.06) − 1 = -55.91% (DCF, example).