T-Mobile US Inc
As the supercharged Un-carrier, T-Mobile US, Inc. is powered by an award-winning 5G network that connects more people, in more places, than ever before. With T-Mobile's unique value proposition of best network, best value and best experiences, the Un-carrier is redefining connectivity and fueling competition while continuing to drive the next wave of innovation in wireless and beyond. Headquartered in Bellevue, Wash., T-Mobile provides services through its subsidiaries and operates its flagship brands, T-Mobile, Metro by T-Mobile and Mint Mobile.
Price sits at 23% of its 52-week range.
Current Price
$201.40
-1.40%GoodMoat Value
$601.71
198.8% undervaluedT-Mobile US Inc (TMUS) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
TMUS DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for T-Mobile US Inc (TMUS). Estimate the intrinsic value of TMUS stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $9.72. Free cash flow: $20.16B. FCF growth rate: 50.00%. WACC: 10.00%. Shares outstanding: 1118.5M. GoodMoat fair value: $601.71.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateT-Mobile US Inc's true worth.