image
Communication Services - Telecommunications Services - NASDAQ - US
$ 246.67
-0.58 %
$ 282 B
Market Cap
25.56
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TMUS stock under the worst case scenario is HIDDEN Compared to the current market price of 247 USD, T-Mobile US, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TMUS stock under the base case scenario is HIDDEN Compared to the current market price of 247 USD, T-Mobile US, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TMUS stock under the best case scenario is HIDDEN Compared to the current market price of 247 USD, T-Mobile US, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TMUS

image
$280.0$280.0$270.0$270.0$260.0$260.0$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
81.4 B REVENUE
3.62%
18 B OPERATING INCOME
26.24%
11.3 B NET INCOME
36.34%
22.3 B OPERATING CASH FLOW
20.12%
-9.07 B INVESTING CASH FLOW
-55.64%
-12.8 B FINANCING CASH FLOW
-5.94%
21.9 B REVENUE
8.48%
4.59 B OPERATING INCOME
-4.38%
2.98 B NET INCOME
-2.55%
5.55 B OPERATING CASH FLOW
-9.61%
-2.3 B INVESTING CASH FLOW
30.45%
-7.52 B FINANCING CASH FLOW
-1483.63%
Balance Sheet T-Mobile US, Inc.
image
Current Assets 18.4 B
Cash & Short-Term Investments 5.41 B
Receivables 4.28 B
Other Current Assets 8.72 B
Non-Current Assets 190 B
Long-Term Investments 0
PP&E 67 B
Other Non-Current Assets 123 B
4.19 %32.22 %58.94 %Total Assets$208.0b
Current Liabilities 20.2 B
Accounts Payable 4.24 B
Short-Term Debt 8.52 B
Other Current Liabilities 7.41 B
Non-Current Liabilities 117 B
Long-Term Debt 100 B
Other Non-Current Liabilities 16.7 B
3.09 %6.22 %5.40 %73.11 %12.18 %Total Liabilities$137.1b
EFFICIENCY
Earnings Waterfall T-Mobile US, Inc.
image
Revenue 81.4 B
Cost Of Revenue 0
Gross Profit 81.4 B
Operating Expenses 63.4 B
Operating Income 18 B
Other Expenses 6.67 B
Net Income 11.3 B
90b90b80b80b70b70b60b60b50b50b40b40b30b30b20b20b10b10b0081b081b(63b)18b(7b)11bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
22.13% OPERATING MARGIN
22.13%
13.93% NET MARGIN
13.93%
18.37% ROE
18.37%
5.45% ROA
5.45%
7.07% ROIC
7.07%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis T-Mobile US, Inc.
image
10b10b8b8b6b6b4b4b2b2b00(2b)(2b)(4b)(4b)(6b)(6b)(8b)(8b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 11.3 B
Depreciation & Amortization 12.9 B
Capital Expenditures -12.3 B
Stock-Based Compensation 649 M
Change in Working Capital -7.01 B
Others -736 M
Free Cash Flow 9.98 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets T-Mobile US, Inc.
image
Wall Street analysts predict an average 1-year price target for TMUS of $229 , with forecasts ranging from a low of $185 to a high of $280 .
TMUS Lowest Price Target Wall Street Target
185 USD -25.00%
TMUS Average Price Target Wall Street Target
229 USD -7.32%
TMUS Highest Price Target Wall Street Target
280 USD 13.51%
Price
Max Price Target
Min Price Target
Average Price Target
280280260260240240220220200200180180160160140140May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.39% DIVIDEND YIELD
0.88 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.00003.00002.50002.50002.00002.00001.50001.50001.00001.00000.50000.50000.00000.00000.650.880.650.880.650.68752.640.652.410.880.880.0020152015202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership T-Mobile US, Inc.
image
Sold
0-3 MONTHS
48 M USD 10
3-6 MONTHS
62 M USD 7
6-9 MONTHS
93.5 M USD 6
9-12 MONTHS
2.22 B USD 8
Bought
0 USD 0
0-3 MONTHS
898 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 Stocks to Buy That Could Protect Your Portfolio From President Donald Trump's Tariffs On April 2, President Donald Trump enacted the highest U.S. tariffs since 1910. With a baseline tariff of 10% on all goods brought into the country and much higher tariff rates for dozens of specific countries, the tax on imports was far higher than most experts expected. fool.com - 1 week ago
T-Mobile Leads Five Stocks To Watch As Market Correction Intensifies This weekend's stocks to watch are defensive plays. They boast strong relative strength, but still suffered losses amid the market sell-off. investors.com - 1 week ago
Top 3 Nasdaq 100 stocks rising as it moves into a correction The Nasdaq 100 Index has slumped into a technical correction this year, falling by over 16% from its highest level in January. It has crashed to a low of $18,520, its lowest level since August 9 of last year. invezz.com - 1 week ago
Why T-Mobile (TMUS) Could Beat Earnings Estimates Again T-Mobile (TMUS) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 1 week ago
T-Mobile 5G Powers Lilo & Stitch Production for Disney Studios StudioLAB & Launches Campaign Celebrating the All-New Movie, in Theaters This May BELLEVUE, Wash.--(BUSINESS WIRE)--Since first announcing their partnership in 2022, T-Mobile (NASDAQ: TMUS) and Disney Studios StudioLAB have collaborated to push the boundaries of how 5G-connected technology can enhance storytelling. And soon, millions will see the results come to life on the big screen when Disney's Lilo & Stitch lands in theaters May 23. Using T-Mobile 5G, crews seamlessly transported cinema-quality scenes from the upcoming live-action film straight from Hawaii sets to p. businesswire.com - 1 week ago
TMUS Expands Reach in Fiber-to-the-Home Market With Lumos Buyout The joint venture of T-Mobile and EQT acquire Lumos to accelerate the deployment of fiber-to-the-home Internet access across the country. zacks.com - 2 weeks ago
T-Mobile Home Internet Launches Spring Savings Offers — Switch and Get Over $1000 BELLEVUE, Wash.--(BUSINESS WIRE)--Ready for a fresh start this spring? Today, T-Mobile (NASDAQ: TMUS) announced new 5G Home Internet offers making it easy and affordable to switch, just in time for moving season, spring cleaning or any occasion, really. Starting tomorrow, April 3, for a limited time, people can: Get up to $1,050 when switching to T-Mobile Home Internet. Customers can get a $300 virtual Mastercard when switching to All-In Internet or a $200 virtual Mastercard when choosing Ampli. businesswire.com - 2 weeks ago
T-Mobile and EQT Close Joint Venture to Acquire Lumos and Expand Fiber Internet Access BELLEVUE, Wash. & NEW YORK--(BUSINESS WIRE)--Today T-Mobile (NASDAQ: TMUS), America's 5G leader and fastest-growing broadband provider, and EQT, a purpose-driven global investment organization, announced the successful close of their joint venture (JV) to acquire fiber-to-the-home provider Lumos. As part of the transaction, many Lumos customers will soon become T-Mobile Fiber customers and begin enjoying new offers and benefits as they're welcomed into the Magenta family. This deal marks a majo. businesswire.com - 2 weeks ago
Top tariff-proof S&P 500 index stocks to buy in April The upcoming Liberation Day tariffs by Donald Trump will be the main catalyst for the stock market in April. These tariffs helped to tank the stock market in Q1, with the S&P 500 index falling by double digits during the quarter. invezz.com - 2 weeks ago
Future Leaders: FBLA President Wins Big In Competition REDDING, CT — A Joel Barlow High School student was recently awarded for her involvement in the school's Future Business Leaders of America Club. Patch and T-Mobile are teaming up to showcase future leaders in Connecticut and across the nation. According to Mario Almeida, the school's assistant superintendent and head of school, three students and the school's business teacher, Jose Gutierrez, recently achieved a third place finish out of twelve teams in the "Introduction to Social Media Strategy" category of their very first state competition. The competition was hosted by Southern Connecticut State University's School of Business and included over 300 students, according to Almeida. The following future leader information was obtained by Patch from Joel Barlow High School: Name: Kimaya Sajit Age: 16 Class: Sophomore Hometown: Redding Leadership qualities, position of leadership: Kimaya is the president of our FBLA (Future Business Leaders of America). She identifies her leadership qualities as being persistent, strong-minded, and focused on achieving both personal and team goals. As president, she consistently demonstrates initiative, a strong sense of responsibility, and the ability to inspire others to perform at their best. Future goals: Kimaya’s dream job is to be a surgeon. In what ways does this student stand out among their talented peers? Kimaya stands out among her talented peers due to her exceptional drive, maturity, and ability to lead with both confidence and empathy. While many students are hardworking, Kimaya goes beyond expectations by consistently taking initiative, thinking strategically, and motivating others around her. She balances academic excellence with real-world leadership experience, all while maintaining a grounded and approachable personality. Quote from student on what it takes to be a great leader: "Leaders don't always have a plan, but they keep going, stay positive, and help others do the same." https://www.patch.com - 2 weeks ago
SBA Announces T-Mobile as a Gold Cosponsor for National Small Business Week 2025 WASHINGTON, March 27, 2025 (GLOBE NEWSWIRE) -- Today, the U.S. Small Business Administration announced T-Mobile as a gold cosponsor for National Small Business Week, taking place May 4-10, 2025. This marks T-Mobile's fourth year cosponsoring National Small Business Week at the gold level, reinforcing its commitment to supporting the success of America's entrepreneurs and job creators. globenewswire.com - 2 weeks ago
T-Mobile Starlink Deal Is A Space-Age Coup T-Mobile's partnership with Starlink is generating considerable marketing buzz and dramatically improving the functionality of its service. The promise of "No Dead Zones" and potentially life-saving service availability in remote locations is helping the company gain and retain new customers. T-Mobile's fundamentals are strong, with accelerating revenue and earnings growth, a reasonable PE ratio, and decent dividend. seekingalpha.com - 2 weeks ago
8. Profile Summary

T-Mobile US, Inc. TMUS

image
COUNTRY US
INDUSTRY Telecommunications Services
MARKET CAP $ 282 B
Dividend Yield 0.39%
Description 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.
Contact 12920 SE 38th Street, Bellevue, WA, 98006-1350 https://www.t-mobile.com
IPO Date April 19, 2007
Employees 70000
Officers Mr. Michael J. Katz President of Marketing, Strategy & Products Ms. Quan Yao C.F.A. Senior Vice President of Investor Relations Ms. Dara A. Bazzano Senior Vice President of Finance & Chief Accounting Officer Mr. John Saw Ph.D. Executive Vice President & Chief Technology Officer Mr. Peter Osvaldik Executive Vice President & Chief Financial Officer Mr. Srinivasan Gopalan Chief Operating Officer Mr. Jonathan A. Freier President of Consumer Group Ms. Callie R. Field President of T-Mobile Business Group Mr. Mark W. Nelson J.D. Executive Vice President & General Counsel Mr. G. Michael Sievert President, Chief Executive Officer & Director