T-Mobile Us, Inc.
$275.85B- Market cap
- $190.03B
- Debt
- +$91.42B
- Cash
- −$5.60B
Capital structure 68% equity / 32% debt · EV / Revenue 3.12x · EV proxy / EBITDA proxy 8.68x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
TMUS · price snapshotP/E 18.23x
$177.16Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at HWM's multiple
$597.11237.0% above market
9.72 TMUS Annual EPS×61.43x HWM P/E=$597.11
Market $177.16Implied $597.11
HWM · price snapshotP/E 61.43x
$227.91Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at TMUS's multiple
$67.6270.3% below market
3.71 HWM Annual EPS×18.23x TMUS P/E=$67.62
Market $227.91Implied $67.62