T-Mobile US, Inc.

By default your notes are visible only to you.

181.3

52-week range

261.5

187.53

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

8.7 %

Dividend Yield TTM

2.1 %

Market cap $

$ 202,946

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

Price / Book TTM

3.7

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

32.1

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(20.1) %

37.6 %

357.6 %

Free cash flow per share growth

87 %

592.9 %

1,151.2 %

Earnings per share growth

0.6 %

266.8 %

1,085.4 %

Founded: 1,994

Employees: 70,000

Business Summary:T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to 108.7 million customers in the postpaid, prepaid, and wholesale markets. It also provides wireless devices, including smartphones, wearables, and tablets and other mobile communication devices, as well as wireless devices and accessories. In addition, the company offers services, devices, and accessories under the T-Mobile and Metro by T-Mobile brands through its owned and operated retail stores, T-Mobile app and customer care channels, and its websites. It also sells its devices to dealers and other third-party distributors for resale through independent third-party retail outlets and various third-party websites. As of December 31, 2021, it operated approximately 102,000 macro cell and 41,000 small cell/distributed antenna system sites. The company was founded in 1994 and is headquartered in Bellevue, Washington.

Fair Value Reference Estimate