NASDAQ
TMUS
Last Price
US $167.73
KEY FIGURES
MKT CAP
$197.7B
EPS
TTM
$9.58
PEG
TTM
N/M
P/E
TTM
19.37x
P/S
TTM
2.24x
YIELD
2.16%
GROWTH
Revenue Y/Y
5.24%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $167.73
—
Default assumptions
EBITDA Multiple
Fair Value
Market $167.73
-41.85%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
T-Mobile US, Inc. cash flow to debt ratio of 22.86% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
T-Mobile US, Inc.'s free cash flow has increased 80.27% from $9.98G last year to $18.00G, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
T-Mobile US, Inc.'s debt to equity ratio is 2.11, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
T-Mobile US, Inc.'s debt has increased relative to shareholder equity from 1.85 last year to 2.11 today, signaling weakened financials
Financial risk - Net debt/EBITDA.
T-Mobile US, Inc. has a net debt to EBITDA ratio of 3.73x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
T-Mobile US, Inc.'s interest coverage ratio of 4.90 indicates that earnings with good margin can cover interest payments on company debt
Financial risk - Profit margin growth.
T-Mobile US, Inc.'s profit margin has decreased (-16.40%) in the last year from 13.93% to 11.65%, signaling decreasing performance
Financial risk - Short term assets vs short term liabilities.
T-Mobile US, Inc.'s short-term liabilities of $24.50G exceed its short-term assets of $24.46G, signaling financial risk
Decreasing performance - ROA.
T-Mobile US, Inc.'s return on assets of 4.91% is lower than the 5.00% threshold, indicating inefficient asset utilization
Increasing performance - Absolute return on equity.
T-Mobile US, Inc.'s return on equity of 17.82%, is higher than 15.00%, indicating good performance
Increasing performance - Earnings quality.
T-Mobile US, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
T-Mobile US, Inc. had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
T-Mobile US, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
T-Mobile US, Inc. has a free cash flow yield of 9.10%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Decreasing performance - Healthy earnings growth.
T-Mobile US, Inc.'s yearly earnings has decreased -3.06% since last year from $11.34G to $10.99G, signaling decreasing performance
Increasing performance - Healthy revenue growth.
T-Mobile US, Inc.'s yearly revenue has increased 8.49% since last year from $81.40G to $88.31G, signaling increasing performance
Increasing performance - ROIC.
ROIC 7.01% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
Increasing performance - 3-year revenue CAGR.
T-Mobile US, Inc.'s 3-year revenue CAGR of 3.53% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
T-Mobile US, Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
T-Mobile US, Inc. had positive ROE in 5.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
T-Mobile US, Inc. has insufficient data to evaluate this check.
Undervalued - Earnings yield.
T-Mobile US, Inc. has an earnings yield of 5.25%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Overvalued - EBITDA valuation.
T-Mobile US, Inc. is overvalued relative to its fair value price of 97.54 based on EBITDA multiple model
Undervalued - EV/EBITDA.
T-Mobile US, Inc. has an EV/EBITDA ratio of 11.20x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Overvalued - PEG ratio value.
T-Mobile US, Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
Undervalued - P/B ratio.
T-Mobile US, Inc. has a price-to-book ratio of 3.60x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
T-Mobile US, Inc. has a price-to-sales ratio of 2.18x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
17.82%
Return on equity
ROIC: 7.01%
Valuation History
19.4X
Price to Earnings
EV/EBITDA: 11.2X
Cash flow
Profit margin
8.96%
(FY vs FY)
Cash flow Y/Y
-
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $167.73
32.33%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.