T-Mobile US, Inc. (TMUS) intrinsic value
Price $163.64 on 2026-10-05.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | $162.19 | |
| DCF – base case | $310.05 | +89.5% |
| DCF – bull case | $468.89 | |
| Graham Number | $106.17 | -54.1% |
WACC 5.7%, revenue growth 7.9%, FCF margin 12.3%, EPS $9.57, book value per share $52.35. 4 valuation runs recorded.
Community analyses of TMUS
- T-Mobile US, Inc. (TMUS) — Auto DCF by Sievoo Auto-DCF – base $310.05, margin of safety +89.5%
More valuations
- AAOI – Applied Optoelectronics, Inc.: price $105.90, DCF -$445.06, Graham Number —, margin of safety -520.3%
- AAPL – Apple Inc.: price $333.69, DCF $156.88, Graham Number $38.00, margin of safety -53.0%
- ACHR – Archer Aviation Inc.: price $4.89, DCF -$0.52, Graham Number —, margin of safety -110.6%
- ACN – Accenture plc: price $198.90, DCF $285.98, Graham Number $122.15, margin of safety +43.8%
- ADBE – Adobe Inc.: price $237.69, DCF $379.89, Graham Number $110.11, margin of safety +59.8%
- AEO – American Eagle Outfitters, Inc.: price $17.71, DCF $13.33, Graham Number $21.49, margin of safety -24.7%
- AI – C3.ai, Inc.: price $11.01, DCF $4.04, Graham Number —, margin of safety -63.3%
- AIFF – Firefly Neuroscience, Inc.: price $1.36, DCF -$16.16, Graham Number —, margin of safety -1288.3%
- AKAM – Akamai Technologies, Inc.: price $108.92, DCF $89.92, Graham Number $45.32, margin of safety -17.4%
- AMAT – Applied Materials, Inc.: price $540.04, DCF $82.16, Graham Number $91.76, margin of safety -84.8%
- AMD – Advanced Micro Devices, Inc.: price $633.91, DCF $157.82, Graham Number $60.27, margin of safety -75.1%
- APLD – Applied Digital Corporation: price $23.81, DCF -$77,183, Graham Number —, margin of safety -324262.6%