Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
390.13 USD670.38 USD902.50 USD
-70.75%
670.38 USDCurrent price is 70.8% below the base model value.
T
Communication ServicesTelecom ServicesUnited States
TMUS.US · T-Mobile US, Inc.
NMS · US · USD
Latest price196.07 USD
30D+11.97%
Vs. base value+58.2%
Research summary
TMUS.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -3.06% YoY. Current price is about 196 USD, while the model base case is about 124 USD; the current price sits +58.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income11B USD
Free cash flow18B USD
Operating cash flow28B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price196.07 USD
Base value123.92 USD
Vs. base+58.2%
Price date2026/04/28
123.92 USD123.92 USD123.92 USD
+58.22%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
108.57 USD103.97 USD123.30 USD
+88.58%
103.97 USDCurrent price is 88.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.4%
Current price implies roughly -0.4% annualized FCF growth.
-0.4%Current price implies roughly -0.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
123.92 USD123.92 USD123.92 USD
+58.22%
123.92 USDCurrent price is 58.2% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 11B USD | 18B USD | 9.72 |
| 2024/12/30 | Annual | - | 11B USD | 13B USD | 9.66 |
| 2023/12/30 | Annual | - | 8B USD | 9B USD | 6.93 |
| 2022/12/30 | Annual | - | 3B USD | 3B USD | 2.06 |
| 2021/12/30 | Annual | - | 3B USD | 2B USD | 2.41 |
Ad placement