Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

T-Mobile US, Inc.

TMUSCIK 0001283699Telecommunications

Compare:T CMCSA AMT CCI VZ CLFD

Compare TMUS

Intrinsic Value

TMUS Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

TMUS Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for T-Mobile US, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$82.78

Implied equity value $94B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$58.94 – $113.81

Bear

$58.94

Base

$82.78

Bull

$113.81

Model assumptions

Cash flow base

$13B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

5.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$82.78Baseline

Growth +1 pt$98.50+$15.73

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for T-Mobile US, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$82.78

Implied equity value $94B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$58.94 – $113.81

Bear

$58.94

Base

$82.78

Bull

$113.81

Model assumptions

Cash flow base

$13B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

5.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$82.78Baseline

Growth +1 pt$98.50+$15.73

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$179B

Less total debt

− $91B

Plus cash and equivalents

+ $6B

Equity value

After the bridge

$94B

Diluted shares

1,131,076,251

Fair value / share

$82.78