Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
T-Mobile US, Inc.
Bear Case (25th pct.)
-27.9% vs price
Base Case (Median)
-4.5% vs price
Bull Case (75th pct.)
31.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $164.02 | -0.9% | Medium (25%) |
| Growth Trajectory DCF | $105.76 | -36.1% | Medium (20%) |
| Graham Number | $108.50 | -34.5% | Low (10%) |
| EV/EBITDA | $152.30 | -8.0% | Medium (20%) |
| EV/FCF | $235.58 | 42.3% | Medium (20%) |
| Earnings Power Value | $248.97 | 50.4% | Medium (50%) |
Based on 6 out of 7 methods, TMUS appears fairly valued at the current price of $165.59. The base case fair value of $158.16 implies 4.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.