TopFunds

T-Mobile US, Inc.

NASDAQ: TMUS

Stock price

168.18 USD

(+31.39%) 5 years

Telecommunications Services

Insider Transactions

5Y price score: 43
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +31.39%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
10-sep.-26Award103178.118,33866,070Nelson Mark Wolfeofficer: Chief Legal Officer & GClink
10-sep.-26Award2178.1315.1335,119Drobac Daniel Jamesofficer: VP & Chief Accounting Officerlink
10-sep.-26Sale(772)178.3(137,671)35,118Drobac Daniel Jamesofficer: VP & Chief Accounting Officerlink
01-aug.-26Award40,966--40,966Sambar Christopherofficer: Chief Enterprise Officerlink
16-jun.-26Award1,384--1,849,801CLAURE RAUL MARCELOdirectorlink
16-jun.-26Award1,384--2,422Datar Srikant M.directorlink
16-jun.-26Award1,384--5,461KAVANAUGH JAMES Jdirectorlink
16-jun.-26Award1,384--8,053Taylor Teresadirectorlink
16-jun.-26Award1,384--2,111Dannenfeldt Thomasdirectorlink
16-jun.-26Award272--7,094Long Letitia Adirectorlink

164.0

52-week range

242.3

168.18

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:

Set price notification

Valuation

Free Cash Flow Yield

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

8.3 %

Dividend Yield TTM

2.4 %

Market cap $

180,402

Price / Earnings TTM

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

17.6

Price / Book TTM

3.2

PEG TTM

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

28.4

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(28) %

37 %

276.6 %

Free cash flow per share growth

(1.6) %

592.9 %

1,151.2 %

Earnings per share growth

5.3 %

266.8 %

1,085.4 %

Dividends

Previous dividend:1.02 per share, Paid, Ex-div date Aug 28, 2026

Analyst ratings

Price Target Low

169

Price Target High

260

Price Target Median

233.5

Buy

43

Hold

10

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.8
1.7
5.2
3.4
4
2.7
2.4
2.1
6.9
9.7
9.7
28.1%
6.1
6.5
7
7.5
8
8
02FCF per share
(1.5)
(3)
(8.3)
(2.1)
(0.6)
(3.2)
(6.2)
(0.4)
6.5
8.5
15.9
-
6.4
7.4
8.4
9.6
10.8
10.7
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
0.7
2.8
3.7
137.3%
-
-
-
-
-
-
04Dividends payout, %
7.5%
3.8%
1.2%
-
-
-
-
-
9%
29.1%
37.5%
17.5%
-
-
-
-
-
-
05Revenue
32,467
37,490
40,604
43,310
44,998
68,397
80,118
79,571
78,558
81,400
88,309
10.5%
97,603
107,874
119,227
131,774
145,642
150,011
06ㅤ% Change
-
15.5%
8.3%
6.7%
3.9%
52%
17.1%
(0.7)%
(1.3)%
3.6%
8.5%
10.5%
10.5%
10.5%
10.5%
10.5%
10.5%
10.5%
07Net Income
733
1,460
4,536
2,888
3,468
3,064
3,024
2,590
8,317
11,339
10,992
31.1%
7,114
7,862
8,690
9,604
10,615
10,933
08ㅤ% Margin
2.3%
3.9%
11.2%
6.7%
7.7%
4.5%
3.8%
3.3%
10.6%
13.9%
12.5%
7.3% A
7.3%
7.3%
7.3%
7.3%
7.3%
7.3%
09CFO
5,414
6,135
3,831
3,899
6,824
8,640
13,917
16,781
18,559
22,293
27,950
17.8%
17,781
19,652
21,721
24,006
26,533
27,329
10ㅤ% Of revenue
16.7%
16.4%
9.4%
9%
15.2%
12.6%
17.4%
21.1%
23.6%
27.4%
31.7%
18.2% A
18.2%
18.2%
18.2%
18.2%
18.2%
18.2%
11CAPEX
(6,659)
(8,670)
(11,065)
(5,668)
(7,358)
(12,367)
(21,692)
(17,301)
(10,811)
(12,311)
(9,955)
4.1%
(10,364)
(10,789)
(11,231)
(11,692)
(12,172)
(12,671)
12ㅤ% Change
-
30.2%
27.6%
(48.8)%
29.8%
68.1%
75.4%
(20.2)%
(37.5)%
13.9%
(19.1)%
4.1% A
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(1,245)
(2,535)
(7,234)
(1,769)
(534)
(3,727)
(7,775)
(520)
7,748
9,982
17,995
-
7,418
8,864
10,489
12,314
14,361
14,658
14Total assets
62,436
65,891
70,563
72,468
86,921
200,162
206,563
211,338
207,682
208,035
219,237
13.4%
248,577
281,845
319,564
362,331
410,822
465,802
15ㅤ% Change
-
5.5%
7.1%
2.7%
19.9%
130.3%
3.2%
2.3%
(1.7)%
0.2%
5.4%
13.4%
13.4%
13.4%
13.4%
13.4%
13.4%
13.4%
16Total liabilities
45,856
47,655
48,004
47,750
58,132
134,818
137,461
141,682
142,967
146,294
160,034
13.3%
181,451
205,735
233,268
264,487
299,883
340,016
17ㅤ% Of assets
73.4%
72.3%
68%
65.9%
66.9%
67.4%
66.6%
67%
68.8%
70.3%
73%
73% A
73%
73%
73%
73%
73%
73%
18Shareholders Equity
16,580
18,236
22,559
24,718
28,789
65,344
69,102
69,656
64,715
61,741
59,203
13.6%
67,126
76,110
86,295
97,844
110,939
125,786
19Net Debt
18,719
19,307
29,690
14,319
40,806
96,862
102,186
107,285
108,691
108,995
116,671
20.1%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
822,618
833,055
871,787
858,290
863,434
1,154,749
1,254,770
1,255,377
1,200,286
1,173,214
1,131,076
3.2%
1,167,673
1,205,454
1,244,457
1,284,722
1,326,290
1,369,203
21ㅤ% Change
-
1.3%
4.7%
(1.6)%
0.6%
33.7%
8.7%
0.1%
(4.4)%
(2.3)%
(3.6)%
3.2%
3.2%
3.2%
3.2%
3.2%
3.2%
3.2%
22ROA
1.2%
2.2%
6.4%
4%
4%
1.5%
1.5%
1.2%
4%
5.5%
5%
-
2.9%
2.8%
2.7%
2.7%
2.6%
2.4%
23ROE
4.4%
8%
20.1%
11.7%
12.1%
4.7%
4.4%
3.7%
12.9%
18.4%
18.6%
-
10.6%
10.3%
10.1%
9.8%
9.6%
8.7%
24Interest coverage
1.7
2.3
2.9
3.9
5
2.5
2.1
1.9
4.3
5.3
5.3
-
-
-
-
-
-
-
25Dividend Yield
0.2%
0.1%
0.1%
-
-
-
-
-
0.4%
1.3%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
47.1
33.6
11.8
18.7
19.3
50.3
47.9
67.6
22.8
22.8
20.8
-
-
-
-
-
-
-
27Stock price range
27-43
34-59
55-68
56-70
65-84
74-135
107-149
102-152
127-160
160-247
195-273
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
31,804
47,300
52,831
54,052
66,982
154,296
144,645
174,967
190,011
258,076
229,026
21.8%
52,623
69,552
88,175
108,659
131,192
-
29FCF Yield
(3.9)%
(5.4)%
(13.7)%
(3.3)%
(0.8)%
(2.4)%
(5.4)%
(0.3)%
4.1%
3.9%
7.9%
-
14.1%
12.7%
11.9%
11.3%
11%
-
30Average stock price
35
46.2
61.8
63
74.6
104.6
128.1
127
143.5
203.4
234
20.9%
45.1
57.7
70.9
84.6
98.9
-
31 CEO
SG
Srinivasan Gopalan