Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

T-Mobile US, Inc.

TMUSCIK 0001283699Telecommunications

Compare:T CMCSA AMT CCI VZ CLFD

Compare TMUS

Operating performance

5 years of operating performance (2021 - 2025)

Revenue, profitability, and free cash flow are shown together so you can see scale, margin conversion, and cash generation on one screen.

Income statement Cash flow

Five-year trend

Revenue
Operating Income
Free Cash Flow

Revenue

+8.5% YoY

$88.3B

FY 2025+8.5%

Open

Operating Income

+1.5% YoY

$18.3B

FY 2025+1.5%

Open

Compound growth

Annualised change across the filed history.

Revenue CAGR 5Y

5.2%

Operating Income CAGR 3Y

40.8%

Directional read

Filing-backed read on scale, margins, and cash flow.

Revenue compounded up 5.2% annually over the last five fiscal years.
Net margin compressed 1.5 pts versus the prior fiscal year.
Free cash flow was positive in 5 of the last 5 reported fiscal years.

Operating performance

5 years of operating performance (2021 - 2025)

Revenue, profitability, and free cash flow are shown together so you can see scale, margin conversion, and cash generation on one screen.

Income statement Cash flow

Five-year trend

Revenue
Operating Income
Free Cash Flow

Revenue

+8.5% YoY

$88.3B

FY 2025+8.5%

Open

Operating Income

+1.5% YoY

$18.3B

FY 2025+1.5%

Open

Compound growth

Annualised change across the filed history.

Revenue CAGR 5Y

5.2%

Operating Income CAGR 3Y

40.8%

Directional read

Filing-backed read on scale, margins, and cash flow.

Revenue compounded up 5.2% annually over the last five fiscal years.
Net margin compressed 1.5 pts versus the prior fiscal year.
Free cash flow was positive in 5 of the last 5 reported fiscal years.

Valuation snapshot

Where the price sits against the anchors

A target is published only when both the filing-backed DCF and the peer fair value clear the confidence gate.

Current price

—

Market cap —

Fair value estimate

Withheld

Peer breadth failed the evidence gate.

Implied upside

—

Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.

Valuation anchors

Scale: $52.36 – $120.40

DCF

Evidence coverage

Medium · 60%

This score describes input coverage, not the probability that a valuation or investment return will be correct.

Live or stored price is available — not met
Peer valuation meets at least fallback breadth — not met
Filing-backed DCF qualifies — met
EV bridge inputs are complete — met
Five years of annual FCF history exist — met

Evidence gate detail

Peer breadth failed the evidence gate.

Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.

Active DCF policy

Policy

Filing-Backed v2

Basis

Operating cash flow less capex (firm-value proxy)

Diluted shares

Bridge

Net debt + securities

Audit valuation details

Market context

Current price and fair-value anchors

Market price unavailable

Current vs Fair Value

Current price stacked against the same public-equity anchors shown in the confidence-gated hero.

DCF BaseView math$82.78

How to read this

Only the peer fair value and the filing-backed DCF feed this section.
When both qualify, the confidence-gated target appears alongside them as the published overview read.
Open the math breakdown on any anchor for the underlying bridge.

Capital structure

Cash, debt, and carrying capacity

The overview keeps the capital structure bridge close to the cash-generation picture so fair value can be read in equity terms.

TMUS enterprise value

Balance sheet

FY 2025 · filed Feb 11, 2026

Cash & Securities

Cash, cash equivalents, and marketable securities.

$5.6B

Total Debt

Current and long-term debt.

$91.4B

Net Debt

Cash and securities less total debt.

$85.8B

Equity

Reported stockholders' equity.

Peer context

Saved comparables and what they imply

The overview keeps peer evidence concise here and sends detailed bridging to the relative-valuation tab.

Open relative valuation

Peer fair value

—

Per-share fair value from the weighted peer set.

Average P/E

—

Price to earnings across covered peers.

Average P/S

—

Price to sales across covered peers.

Intrinsic context

DCF range and implied growth

The overview surfaces the baseline intrinsic read and the reverse-DCF question, then sends the deeper workbench to the intrinsic tab.

Open intrinsic valuation

Baseline DCF range

Bear, base, and bull per-share outcomes from the filing-backed baseline.

Bear

$58.94

Base

$82.78

Bull

$113.81

Upside vs current

Base-case valuation gap versus the current price.

Company profile

Filing and research context

Identifiers, classification, and listing detail behind every figure on this page.

Ticker: TMUS
CIK: 0001283699
Industry: Telecommunications
SIC description: Radiotelephone Communications
Exchange: Nasdaq
Fiscal year end: Dec 31

Valuation snapshot

Where the price sits against the anchors

A target is published only when both the filing-backed DCF and the peer fair value clear the confidence gate.

Current price

—

Market cap —

Fair value estimate

Withheld

Peer breadth failed the evidence gate.

Implied upside

—

Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.

Valuation anchors

Scale: $52.36 – $120.40

DCF

Evidence coverage

Medium · 60%

This score describes input coverage, not the probability that a valuation or investment return will be correct.

Live or stored price is available — not met
Peer valuation meets at least fallback breadth — not met
Filing-backed DCF qualifies — met
EV bridge inputs are complete — met
Five years of annual FCF history exist — met

Evidence gate detail

Peer breadth failed the evidence gate.

Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.

Active DCF policy

Policy

Filing-Backed v2

Basis

Operating cash flow less capex (firm-value proxy)

Diluted shares

Bridge

Net debt + securities

Audit valuation details

Market context

Current price and fair-value anchors

Market price unavailable

Current vs Fair Value

Current price stacked against the same public-equity anchors shown in the confidence-gated hero.

DCF BaseView math$82.78

How to read this

Only the peer fair value and the filing-backed DCF feed this section.
When both qualify, the confidence-gated target appears alongside them as the published overview read.
Open the math breakdown on any anchor for the underlying bridge.

Capital structure

Cash, debt, and carrying capacity

The overview keeps the capital structure bridge close to the cash-generation picture so fair value can be read in equity terms.

TMUS enterprise value

Balance sheet

FY 2025 · filed Feb 11, 2026

Cash & Securities

Cash, cash equivalents, and marketable securities.

$5.6B

Total Debt

Current and long-term debt.

$91.4B

Net Debt

Cash and securities less total debt.

$85.8B

Equity

Reported stockholders' equity.

Peer context

Saved comparables and what they imply

The overview keeps peer evidence concise here and sends detailed bridging to the relative-valuation tab.

Open relative valuation

Peer fair value

—

Per-share fair value from the weighted peer set.

Average P/E

—

Price to earnings across covered peers.

Average P/S

—

Price to sales across covered peers.

Intrinsic context

DCF range and implied growth

The overview surfaces the baseline intrinsic read and the reverse-DCF question, then sends the deeper workbench to the intrinsic tab.

Open intrinsic valuation

Baseline DCF range

Bear, base, and bull per-share outcomes from the filing-backed baseline.

Bear

$58.94

Base

$82.78

Bull

$113.81

Upside vs current

Base-case valuation gap versus the current price.

Company profile

Filing and research context

Identifiers, classification, and listing detail behind every figure on this page.

Ticker: TMUS
CIK: 0001283699
Industry: Telecommunications
SIC description: Radiotelephone Communications
Exchange: Nasdaq
Fiscal year end: Dec 31

Cash quality

Latest annual cash generation after capital spending.

Operating Cash Flow

Cash from operations.

$28B

Capital Expenditures

Capital Expenditures shown as an outflow.

$-10B

Free Cash Flow

Operating cash flow minus capital expenditures.

$18B

CFO Margin

31.7%

FCF Margin

20.4%

CFO / Net Income

2.54x

FCF / Net Income

1.64x

Operating cash flow covered 254% of net income in the latest annual filing.
Free cash flow converted 164% of net income after capital spending.
Latest annual free cash flow remained positive.

Quality and risk

Solvency, quality, and risk

Altman, Piotroski, liquidity, and leverage sit together so the valuation read can be judged against balance-sheet reality.

Altman Z-Score

Distress risk from the latest annual balance sheet.

N/A

0.0 distress1.8 grey3.0+ safe

Piotroski F-Score

Nine filing-backed checks on profitability, leverage, and efficiency.

6/ 9

neutral

Current Ratio

1.00x

Quick Ratio

0.90x

Debt / Equity

1.54x

T-Mobile US, Inc.

T-Mobile US, Inc.

5 years of operating performance (2021 - 2025)

Five-year trend

Compound growth

Directional read

5 years of operating performance (2021 - 2025)

Five-year trend

Compound growth

Directional read

Where the price sits against the anchors

Evidence coverage

Active DCF policy

Current price and fair-value anchors

Current vs Fair Value

Cash, debt, and carrying capacity

Balance sheet

Saved comparables and what they imply

DCF range and implied growth

Baseline DCF range

Filing and research context

Where the price sits against the anchors

Evidence coverage

Active DCF policy

Current price and fair-value anchors

Current vs Fair Value

Cash, debt, and carrying capacity

Balance sheet

Saved comparables and what they imply

DCF range and implied growth

Baseline DCF range

Filing and research context

Cash quality

Solvency, quality, and risk

Altman Z-Score

Piotroski F-Score

Comparable companies

One-turn sensitivity

Enterprise value