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 VNO's multiple
$79.5455.1% below market
9.72 TMUS Annual EPS×8.18x VNO P/E=$79.54
Market $177.16Implied $79.54
VNO · price snapshotP/E 8.18x
$34.37Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at TMUS's multiple
$76.55122.7% above market
4.20 VNO Annual EPS×18.23x TMUS P/E=$76.55
Market $34.37Implied $76.55