TMUS Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

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% undervaluedThe current price of $211.36 appears deeply undervalued relative to the GoodMoat Target of $601.71, implying a significant margin of safety of over 65%. While the P/E of 21.5x is above the sector average, it may be justified by T-Mobile's superior growth and profitability metrics.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →T-Mobile US Inc (TMUS) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for T-Mobile US Inc is $601.71. The current stock price is $201.40, suggesting the stock is 198.8% undervalued.
The price-to-earnings (P/E) ratio is 20.49. Price-to-book ratio is 3.80. Price-to-sales ratio is 2.55. Enterprise value to EBITDA is 10.56. PEG ratio is -0.78.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of T-Mobile US Inc's intrinsic value.