What Is TMUS Fair Value?
T-Mobile US Inc. (TMUS) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, T-Mobile US Inc. (TMUS) has a composite fair value estimate of $730.27 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $156.44, suggesting the stock is undervalued by 366.8%.
Data as of October 31, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$730.27
vs. current price of $156.44(+366.8%)
How Is TMUS Fair Value Calculated?
Four independent models estimate what TMUS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
TMUS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$1,415.77
+805.0%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$492.54
+214.8%Undervalued
Inputs used
TMUS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$115.28
-26.3%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$178.43
+14.1%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $156.44 is 805.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $18.98B | $18.03B |
| Year 2 | $22.02B | $19.86B |
| Year 3 | $25.54B | $21.88B |
| Year 4 | $29.63B | $24.11B |
| Year 5 | $34.37B | $26.57B |
| Year 6 | $39.87B | $29.27B |
| Year 7 | $46.25B | $32.25B |
| Year 8 | $53.66B | $35.54B |
| Year 9 | $62.24B | $39.16B |
| Year 10 | $72.21B | $43.14B |
| Terminal Value | $2.66T | $1.59T |
What Are TMUS's Key Financial Metrics?
Earnings & Growth
Current Price
$156.44
EPS (TTM)
$10.37
Forward P/E
10.9
Profit Margin
12.0%
Cash & Balance Sheet
Free Cash Flow
16.4B
EBITDA
35.4B
Book Value
$52.98
Total Debt
119B
What Do Analysts Say About TMUS?
Low
$165.00
Average
$225.56
High
$296.00
Upside
+44.2%
TMUS Fair Value FAQ
What is the fair value of TMUS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), TMUS's estimated fair value is $730.27. The stock is currently trading at $156.44, which makes it undervalued by our analysis.
How is TMUS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is TMUS overvalued or undervalued?
Based on our analysis, TMUS is undervalued. The current price of $156.44 is 366.8% below our estimated fair value of $730.27.
What do Wall Street analysts say about TMUS?
25 analysts cover T-Mobile US Inc. with a consensus rating of "Buy." The average price target is $225.56, ranging from $165.00 to $296.00. This implies 44.2% upside from the current price.