Intrinsic Value Overview
T-Mobile US, Inc. (TMUS)
T-Mobile US, Inc. (TMUS) intrinsic value summary: current price $217.09, fair value $147.74, -32% implied move via DCF and relative valuation.
Method Breakdown
Base blend: 60% DCF + 40% RelativeCompany Quality
Good quality — competent with room to improve
Wall St Estimates
Shareholder Returns
Total Return vs S&P 500
Fundamental Analysis
Profitability & Financial HealthProfitability
Returns & MarginsSolvency
Financial HealthGrowth & Margins
Quarterly Trends · 5-Year Window · Hover for detailPiotroski F-Score
Fundamental QualityMonte Carlo Distribution & Risk
10,000 SimulationsModel Observation History
Quantitative Track RecordMonthly model snapshots showing quantitative assessments. High Conviction = model detected notable undervaluation vs peers. Return columns show actual price changes following each observation date for reference purposes only.
| Date | Assessment | Score | Price | 30d | 90d |
|---|---|---|---|---|---|
| Feb 28, 26Latest | Neutral | 0.21 | $217.09 | — | — |
| Feb 21, 26 | Neutral | 0.21 | $215.46 | — | — |
| Feb 14, 26 | Neutral | 0.21 | $219.50 | — | — |
| Feb 11, 26 | Neutral | 0.21 | $199.43 | — | — |
| Jan 11, 26 | Neutral | 0.23 | $200.56 | -1.5% | — |
Earnings Surprise History
Last 12 Quarters| Quarter | EPS Est. | EPS Act. | Surprise | EPS | Rev |
|---|---|---|---|---|---|
| Q1'26Latest | $2.05 | $1.88 | -8.3% | ||
| Q4'25 | $2.40 | $2.59 | +7.9% | ||
| Q3'25 | $2.67 | $2.84 | +6.4% | ||
| Q2'25 | $2.47 | $2.58 | +4.5% | ||
| Q1'25 | $2.29 | $2.57 | +12.2% | ||
| Q4'24 | $2.42 | $2.61 | +7.9% | ||
| Q3'24 | $2.28 | $2.49 | +9.2% | ||
| Q2'24 | $1.87 | $2.00 | +7.0% |
Peer Valuation Comparison
Telecommunications Services CohortAnnual Returns vs SPY
Total Return (Price + Dividends)| Year | Stock Return | SPY Return | Alpha |
|---|---|---|---|
| 2026YTD | +9.3% | +0.4% | +8.9% |
| 2025 | -5.8% | +16.6% | -22.5% |
| 2024 | +38.1% | +24.0% | +14.1% |
| 2023 | +15.8% | +24.8% | -9.0% |
| 2022 | +22.3% | -19.9% | +42.3% |
| 2021Worst | -12.4% | +28.8% | -41.2% |
| 2020Best | +71.6% | +15.1% | +56.5% |
| 2019 | +20.2% | +28.7% | -8.5% |
Frequently Asked Questions
ValuationIs TMUS a good stock to buy right now?
Based on our multi-model analysis of T-Mobile US, Inc. (TMUS) at $217.09: DCF model flags -35.2% downside from intrinsic value of $128.75. Relative valuation verdict: Overvalued vs industry peers. Fundamental quality score: 57/100 (moderate). Wall Street consensus: Buy from 53 analysts. This is a quantitative summary combining DCF intrinsic value, peer-based relative valuation, quality scoring, and analyst consensus — not a buy/sell recommendation. Always consult a qualified financial advisor before investing.
ValuationWhat is T-Mobile US, Inc.'s fair value?
T-Mobile US, Inc. has multiple fair value estimates from different frameworks: DCF intrinsic value: $128.75 (overvalued, -35.2% implied move). Relative fair value: $176.22 (Overvalued, -18.8% vs current price). Analyst consensus target: $257.42 (+18.6% upside, 53 analysts). We recommend comparing all three lenses — when DCF, relative, and analyst targets converge, the signal is stronger. When they diverge, investigate what assumptions differ.
QualityIs TMUS financially healthy?
T-Mobile US, Inc.'s financial health as measured by our composite scoring: Overall quality score: 57/100. Piotroski F-Score: 7/9 (strong fundamentals). Return on invested capital: 8.0%. Cash conversion (OCF/NI): 2.54x (earnings are cash-backed). The quality score blends profitability (ROIC, ROE, margins), solvency (leverage, coverage, Z-Score), and growth trajectory into a single 0–100 framework updated end-of-day.
PerformanceHow has TMUS performed compared to the S&P 500?
T-Mobile US, Inc.'s performance profile: 1-year total return: -17.8%. 1-year alpha vs S&P 500: -33.2% (underperforming the benchmark). 5-year CAGR: +12.8%. Maximum drawdown (1Y): -32.7%. Relative Strength rating: 47/99 (weak momentum). Beta: 0.19 (less volatile than the market). Total returns include reinvested dividends. Alpha is calculated against the S&P 500 Total Return Index over matching periods.
IncomeDoes TMUS pay dividends?
Current dividend yield: 1.7%. Annual dividend per share: $3.64. Consecutive years of growth: 3 (growing). Buyback yield: 4.2% (hybrid return program). Total shareholder yield (dividends + buybacks): 5.8%.
EstimatesWhat do Wall Street analysts say about TMUS?
Wall Street's outlook on T-Mobile US, Inc.: Consensus rating: Buy from 53 covering analysts. Consensus price target: $257.42 (range: $235.00 to $310.00). Implied upside from current price: +18.6%. Earnings beat rate: 83%. Forward P/E: 20.8x. Analyst estimates are blended into our proprietary model with weight based on coverage depth and historical accuracy. We track estimate revisions, beat rates, and grade changes daily.
RiskWhat are the key risks of investing in TMUS?
Key risks identified for T-Mobile US, Inc.: Drawdown risk: The stock experienced a -32.7% max drawdown in the past year. Valuation risk: Both DCF and relative models flag overvaluation — the stock may have limited upside or elevated downside. Note: This model does not capture regulatory changes, management decisions, competitive disruption, or geopolitical events. Macro and qualitative risks remain material and should be assessed independently.
LegalDoes this dashboard provide investment advice?
No. This overview dashboard aggregates data from our DCF intrinsic value model, relative peer multiples model, proprietary estimates engine, and third-party analyst consensus feeds. It is strictly for educational and informational purposes. The operator of this platform is not a registered investment advisor (RIA), broker-dealer, or financial planner. All model outputs, fair value estimates, quality scores, and signals are automated quantitative computations and should not be construed as investment recommendations. Consult a qualified, licensed financial advisor before making any investment decisions. Past model performance does not guarantee future results.