TMUS

Nasdaq

T-Mobile US, Inc.

Communication Services, Wireless Telecommunication Services

$177.19

close 7 Aug 2026

-28.80%

52-week change

$190.45B

market cap

$165.66

$261.56

52-week range

Expected price

$222.50 – $271.94

Current price

$177.19

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)18.53x

P/S (TTM)2.07x

P/B3.38x

EV/EBITDA (TTM)5.93x

FCF yield (TTM)9.66%

PEG (TTM, GAAP)0.27

Context

P/E, own 5-year average39.93x

P/E, sector median16.67x*

Price at 5-year median P/E$254.53*

Indicated dividend yield2.30%

Forward — analyst consensus

Forward P/E (FY2026)16.19x*

Forward P/E (FY2027)12.75x

Forward PEG0.60*

Consensus EPS FY2026 (21 analysts)$10.95

EPS growth (FY2026→FY2027)26.95%

Revenue growth (FY2026)6.86%

Street view

Price target (mean)$243.08*

Target upside37.19%

Ratings (buy / hold / sell)23 / 4 / 0

FY2026 EPS revisions, 30d (up / down)15 / 3

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$177.19

Cash & equivalents$2.83B

Total debt$6.12B

Shares outstanding1.07B

Result

DCF price per share$384.73

Current price$177.19

Margin of safety+117.13%

PV of years 1–10$158.10B

PV of terminal value$258.71B

Equity value$413.51B

Market-implied growth-4.90%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$19.32B	$20.28B	$21.30B	$22.36B	$23.48B	$24.66B	$25.89B	$27.18B	$28.54B	$29.97B	$558.53B
PV	$17.89B	$17.39B	$16.91B	$16.44B	$15.98B	$15.54B	$15.11B	$14.69B	$14.28B	$13.88B	$258.71B

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026