T-Mobile Us, Inc.
—- Market cap
- —
- Debt
- +$91.42B
- Cash
- −$5.60B
Complete market value, debt and cash evidence is required for enterprise value.
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: TMUS stock price vs NFLX: inconclusive — current versus $3.42K implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NFLX's multiple
Implied fair value · at TMUS's multiple
Needs TMUS P/E.
Close Dec 31, 2024
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Reported gross margin
Operating income + D&A
Lower is better
Not comparable
Lower leverage
Statements
Annual statements in reported currencies, with calculations and source evidence.
Values retain reported currencies and share bases. Select a figure to inspect its period, calculation and filing inputs. Differences require compatible units and periods.
Explore enterprise value and market valuation multiples in the valuation sections.
Trendline
13 period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Complete market value, debt and cash evidence is required for enterprise value.
Complete market value, debt and cash evidence is required for enterprise value.
Price framework
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
Bear
$58.94
Base
$82.78
Bull
$113.81
NETFLIX INC · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Inspect reported liquidity and leverage alongside historical financial-health checks.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
AT&T INC.
TMUS vs T
COMCAST CORP
TMUS vs CMCSA
AMERICAN TOWER CORP /MA/
TMUS vs AMT
CROWN CASTLE INC.
TMUS vs CCI
VERIZON COMMUNICATIONS INC
TMUS vs VZ
Clearfield, Inc.
TMUS vs CLFD
Apple Inc.
TMUS vs AAPL
AMAZON COM INC
TMUS vs AMZN
Walt Disney Co
TMUS vs DIS
Warner Bros. Discovery, Inc.
TMUS vs WBD
Live Nation Entertainment, Inc.
TMUS vs LYV
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
This explanation uses an earlier data snapshot or evidence version. Review its generation date and the current figures, or refresh after signing in.
If you believe TMUS deserves anything close to NFLX-style valuation only after its growth and return profile materially re-rate upward, then remain cautious on extrapolating the P/E-based upside, because TMUS currently has much lower revenue growth, ROIC, and net margin than NFLX despite similar net income and stronger balance-sheet health.
The headline P/E-based implied price of $3,424.36 versus TMUS’s current price of $177.19 suggests a massive upside of 1,832.6%, but that result is mechanically driven by applying NFLX’s 352.3x P/E to TMUS. On other valuation bases, the gap is still wide but far less extreme, which makes the P/E output less useful as a standalone signal.
Supporting Metrics