Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Telecom
/
T-Mobile US
TMUS
T-Mobile US
TMUS: Fairly Priced with Growing Margins Among its Peers, Verizon and AT&T
WA
WallStreetWontons
Invested
Community Contributor
Published
13 Jan 24
Updated
09 Oct 24
6
Set Fair Value
4
votes
Share
WallStreetWontons
's Fair Value
US$201.69
26.5% overvalued
intrinsic discount
09 Oct
US$255.18
Loading
1Y
29.2%
7D
2.5%
Author's Valuation
US$201.7
26.5% overvalued
intrinsic discount
WallStreetWontons's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
WallStreetWontons
's
Fair Value
US$201.7
26.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
89b
2013
2015
2017
2019
2021
2023
2025
2026
Revenue US$89.1b
Earnings US$10.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.89%
Wireless Telecom revenue growth rate
0.10%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$10.70b
Earnings '26
x
25.00x
PE Ratio '26
=
US$267.40b
Market Cap '26
US$267.40b
Market Cap '26
/
1.09b
No. shares '26
=
US$244.33
Share Price '26
US$244.33
Share Price '26
Discounted to 2023 @ 5.80% p.a.
=
US$206.33
Fair Value '23
