T-Mobile US, Inc. (TMUS)
NASDAQ · Communication Services · market cap 202.95B
Share price
$166.45
At the last nightly close
Intrinsic value
$72.14
A single conservative estimate.
Margin of safety
-56.7%
($72.14 − $166.45) ÷ $166.45
EV / EBIT
57.4
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 88.31B | 18.56B | 10.99B | 9.75 | 15.43B |
| 2024-FY | 81.40B | 18.01B | 11.34B | 9.70 | 9.98B |
| 2023-FY | 78.56B | 14.24B | 8.32B | 7.02 | 7.75B |
| 2022-FY | 79.57B | 8.11B | 2.59B | 2.07 | -520.0M |
| 2021-FY | 80.12B | 6.89B | 3.02B | 2.41 | 1.59B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- KeyBanc Turn Bullish on T-Mobile US, Inc. (TMUS) Ahead of Potential Earnings Catalystfinance.yahoo.com
- TMUS Stock Price, News & Analysis | T-Mobile USstocktitan.net
- T-Mobile US (Nasdaq:TMUS) - Stock Analysissimplywall.st
- T-Mobile US (TMUS) Earnings: Latest Report, Earnings Call & Financialspublic.com
- T-Mobile US, Inc. (TMUS) Stock Price, News, Quote & Historyfinance.yahoo.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on TMUS.
Run the board on TMUS10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.