T-Mobile Us, Inc.
$281.40B- Market cap
- $195.58B
- Debt
- +$91.42B
- Cash
- −$5.60B
Capital structure 68% equity / 32% debt · EV / Revenue 3.19x · EV proxy / EBITDA proxy 8.85x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
TMUS · price snapshotP/E 18.76x
$182.33Snapshot Sep 11, 2026, 4:00 PM ET
Implied fair value · at SR's multiple
$178.392.2% below market
9.72 TMUS Annual EPS×18.35x SR P/E=$178.39
Market $182.33Implied $178.39
SR · price snapshotP/E 18.35x
$80.20Snapshot Sep 11, 2026, 4:00 PM ET
Implied fair value · at TMUS's multiple
$81.972.2% above market
4.37 SR Annual EPS×18.76x TMUS P/E=$81.97
Market $80.20Implied $81.97