T-Mobile Us, Inc.
—- Market cap
- —
- Debt
- +$91.42B
- Cash
- −$5.60B
Complete market value, debt and cash evidence is required for enterprise value.
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
TMUS · price snapshot
—Price unavailable
Implied fair value · at VZ's multiple
—
Needs VZ P/E.
VZ · price snapshot
—Price unavailable
Implied fair value · at TMUS's multiple
—
Needs TMUS P/E.
Metric by metric
Smart diff
Where each company leads, and how wide the gap is.
6 metrics shown
MetricTMUSVZDifference (TMUS − VZ)
Revenue growth (YoY)
Growth edge
8.5%
2.5%
TMUS: higher Revenue growth (YoY) by 6.0 percentage points
Gross margin
Pricing power
N/M
N/M
Insufficient data
EBITDA margin
Operating leverage
21.7%
33.5%
VZ: higher EBITDA margin by 11.8 percentage points
EV/Revenue
Lower is better
N/M
N/M
Insufficient data
P/E
Not comparable
N/M
N/M
Not comparable
Net debt / EBITDA
Lower leverage
4.5
3.0
VZ: lower Net debt / EBITDA by 1.5
Statements
Side-by-side financials
Core statements aligned to each company's latest fiscal year.
Income statement · USDTMUS · FY 2025VZ · FY 2025Delta
Revenue$88.31B$138.19B−$49.88B
Gross profit———
Operating income$18.28B$29.26B−$10.98B
EBITDA$19.16B$46.36B−$27.20B
Net income$10.99B$17.17B−$6.18B
EPS9.74.1+5.7
Revenue growth8.5%2.5%+6.0 pp
Gross margin———
Operating margin20.7%21.2%−0.5 pp
EBITDA margin21.7%33.5%−11.8 pp
Net margin12.4%12.4%+0.0 pp
SEC periods: TMUS FY 2025 (ended Dec 31, 2025) · VZ FY 2025 (ended Dec 31, 2025).
Trendline
Historical trends
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
TMUSVZ
Price framework
Enterprise value
Market cap plus debt, less cash.
Verizon Communications Inc
—Price framework
Intrinsic value (DCF)
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
T-MOBILE US, INC. · implied price per share
$82.78
$93.62B equity value÷1.13B shares=$82.78
Bear
$58.94
Base
$82.78
Bull
$113.81
Cash-flow base$13B
Growth5.2%
Discount rate10.5%
Balance sheet health
Solvency
Financial health checks to separate durable balance sheets from potential value traps.
Piotroski F-Score
Financial strength on a 0–9 scale.
6/ 9 · TMUSModerate
4/ 9 · VZModerate
Altman Z-Score
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Comparable set
Relative positioning
Where the pair sits against the wider comparable set.
Keep comparing
More comparisons
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.