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 TXN's multiple
$461.60160.6% above market
9.72 TMUS Annual EPS×47.49x TXN P/E=$461.60
Market $177.16Implied $461.60
TXN · price snapshotP/E 47.49x
$258.82Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at TMUS's multiple
$99.3361.6% below market
5.45 TXN Annual EPS×18.23x TMUS P/E=$99.33
Market $258.82Implied $99.33