NASDAQ
TMUS
Last Price
US $183.38
KEY FIGURES
MKT CAP
$196.7B
EPS
TTM
$9.76
EPS Growth (1Y)
0.62%
PEG
TTM
0.63x
P/E
TTM
18.79x
P/S
TTM
2.15x
YIELD
2.15%
GROWTH (5Y CAGR)
Revenue
5.24%
EBITDA
Cash Flow (DCF)
Fair Value
Market $183.38
—
Default assumptions
EBITDA Multiple
Fair Value
Market $183.38
-46.81%
Default assumptions
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
T-Mobile US, Inc.'s free cash flow has increased 80.27% from $9.98B last year to $18.00B, signaling increasing performance
Debt-to-equity ratio
T-Mobile US, Inc.'s debt to equity ratio is 2.06, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
T-Mobile US, Inc.'s debt has increased relative to shareholder equity from 1.85 last year to 2.06 today, signaling weakened financials
Net debt to 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
Interest coverage
T-Mobile US, Inc.'s interest coverage ratio of 4.81 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
T-Mobile US, Inc.'s profit margin has decreased (17.77%) in the last year from 13.93% to 11.45%, signaling decreasing performance
Current ratio
T-Mobile US, Inc.'s short-term liabilities of $24.50B exceed its short-term assets of $24.46B, signaling financial risk
Return on assets
T-Mobile US, Inc.'s return on assets of 4.94% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
T-Mobile US, Inc.'s return on equity of 18.22%, is higher than 15.00%, indicating good performance
Earnings quality
T-Mobile US, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
T-Mobile US, Inc. had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
T-Mobile US, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
T-Mobile US, Inc. has a free cash flow yield of 9.41%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
T-Mobile US, Inc.'s yearly earnings has decreased 3.06% since last year from $11.34B to $10.99B, signaling decreasing performance
Revenue growth
T-Mobile US, Inc.'s yearly revenue has increased 8.49% since last year from $81.40B to $88.31B, signaling increasing performance
Return on invested capital
ROIC 7.11% (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.
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
Revenue consistency
T-Mobile US, Inc. had revenue growth in 3 out of 5 years, indicating consistent revenue performance
Return on equity consistency
T-Mobile US, Inc. had positive ROE in 5 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
T-Mobile US, Inc. has insufficient data to evaluate this check.
Earnings yield (TTM)
T-Mobile US, Inc. has an earnings yield of 5.48%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
EBITDA Valuation
T-Mobile US, Inc. is overvalued relative to its fair value price of 97.54 based on EBITDA multiple model
EV/EBITDA (FY)
T-Mobile US, Inc. has an EV/EBITDA ratio of 9.83x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
T-Mobile US, Inc. has a PEG-ratio under 1 which is considered undervalued
Price-to-book ratio (FY)
T-Mobile US, Inc. has a price-to-book ratio of 3.43x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Price-to-sales ratio (TTM)
T-Mobile US, Inc. has a price-to-sales ratio of 2.09x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
18.22%
Return on equity
ROIC: 7.11%
Valuation History
19.1X
Price to Earnings
EV/EBITDA: 10.9X
Cash flow
Profit margin
8.96%
Cash flow
-
EARNINGS FV (GRAHAM)
Fair Value
Market $183.38
21.04%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.