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 NVDA: inconclusive — current versus $369.96 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 NVDA's multiple
Implied fair value · at TMUS's multiple
Needs TMUS P/E.
Close Dec 31, 2025
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
Nine 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.
Capital structure 100% equity / 0% debt · EV / Revenue 20.80x · EV proxy / EBITDA proxy 33.72x
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
NVIDIA CORP · implied price per share
Bear
$43.09
Base
$52.57
Bull
$59.95
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
ADVANCED MICRO DEVICES INC
TMUS vs AMD
INTEL CORP
TMUS vs INTC
TEXAS INSTRUMENTS INC
TMUS vs TXN
Broadcom Inc.
TMUS vs AVGO
QUALCOMM INC/DE
TMUS vs QCOM
MICROCHIP TECHNOLOGY INC
TMUS vs MCHP
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 can materially reaccelerate growth and sustain margin expansion closer to NVDA’s quality profile, then the stock may justify some multiple expansion; otherwise, the data argues for caution because TMUS’s current price already sits above its DCF range and NVDA-implied upside relies on an apples-to-oranges valuation comparison.
TMUS at $177.09 is well below NVDA-implied $369.96, implying 108.9% upside on the given P/E framework, but that comparison is distorted by NVDA’s much stronger growth and profitability. On TMUS-specific valuation anchors, the stock is already above the top of its historical band and below the bottom of NVDA-implied range.
Supporting Metrics