Loading...

T-Mobile US

DB:TM5
Snowflake Description

Slightly overvalued with questionable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TM5
DB
$66B
Market Cap
  1. Home
  2. DE
  3. Telecom
Company description

T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The last earnings update was 31 days ago. More info.


Add to Portfolio Compare Print
TM5 Share Price and Events
7 Day Returns
2.2%
DB:TM5
0.4%
Europe Wireless Telecom
-2.3%
DE Market
1 Year Returns
39.3%
DB:TM5
-29.9%
Europe Wireless Telecom
-11.5%
DE Market
TM5 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
T-Mobile US (TM5) 2.2% 3% 6.4% 39.3% 79.1% 160.4%
Europe Wireless Telecom 0.4% -8.5% -8.1% -29.9% -35.9% -32.1%
DE Market -2.3% -4.9% 0.8% -11.5% 5.7% 6.6%
1 Year Return vs Industry and Market
  • TM5 outperformed the Wireless Telecom industry which returned -29.9% over the past year.
  • TM5 outperformed the Market in Germany which returned -11.5% over the past year.
Price Volatility
TM5
Industry
5yr Volatility vs Market
Related Companies

Value

 Is T-Mobile US undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of T-Mobile US to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for T-Mobile US.

DB:TM5 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 21 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:TM5
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Wireless Telecom Unlevered Beta Simply Wall St/ S&P Global 0.32
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.319 (1 + (1- 21%) (64.24%))
0.652
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.8 * 5.96%)
5%

Discounted Cash Flow Calculation for DB:TM5 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for T-Mobile US is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:TM5 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 5%)
2019 4,455.33 Analyst x5 4,243.33
2020 4,935.63 Analyst x4 4,477.10
2021 5,291.68 Est @ 7.21% 4,571.67
2022 5,562.51 Est @ 5.12% 4,576.99
2023 5,765.61 Est @ 3.65% 4,518.36
2024 5,916.90 Est @ 2.62% 4,416.29
2025 6,029.64 Est @ 1.91% 4,286.30
2026 6,114.18 Est @ 1.4% 4,139.58
2027 6,178.37 Est @ 1.05% 3,984.00
2028 6,228.01 Est @ 0.8% 3,824.91
Present value of next 10 years cash flows $43,038.54
DB:TM5 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $6,228.01 × (1 + 0.23%) ÷ (5% – 0.23%)
$130,918.75
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $130,918.75 ÷ (1 + 5%)10
$80,403.38
DB:TM5 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $43,038.54 + $80,403.38
$123,441.92
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $123,441.92 / 854.30
$144.49
DB:TM5 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:TM5 represents 0.87447x of NasdaqGS:TMUS
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.87447x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 144.49 x 0.87447
€126.36
Value per share (EUR) From above. €126.36
Current discount Discount to share price of €67.57
= -1 x (€67.57 - €126.36) / €126.36
46.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price T-Mobile US is available for.
Intrinsic value
47%
Share price is €67.57 vs Future cash flow value of €126.36
Current Discount Checks
For T-Mobile US to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • T-Mobile US's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • T-Mobile US's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for T-Mobile US's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are T-Mobile US's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:TM5 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in USD $3.68
NasdaqGS:TMUS Share Price ** NasdaqGS (2019-05-24) in USD $77.27
Europe Wireless Telecom Industry PE Ratio Median Figure of 6 Publicly-Listed Wireless Telecom Companies 12.48x
Germany Market PE Ratio Median Figure of 421 Publicly-Listed Companies 20.2x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of T-Mobile US.

DB:TM5 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NasdaqGS:TMUS Share Price ÷ EPS (both in USD)

= 77.27 ÷ 3.68

20.99x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • T-Mobile US is overvalued based on earnings compared to the Europe Wireless Telecom industry average.
  • T-Mobile US is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does T-Mobile US's expected growth come at a high price?
Raw Data
DB:TM5 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 20.99x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 21 Analysts
12.6%per year
Europe Wireless Telecom Industry PEG Ratio Median Figure of 5 Publicly-Listed Wireless Telecom Companies 2.14x
Germany Market PEG Ratio Median Figure of 271 Publicly-Listed Companies 1.5x

*Line of best fit is calculated by linear regression .

DB:TM5 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 20.99x ÷ 12.6%

1.67x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • T-Mobile US is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on T-Mobile US's assets?
Raw Data
DB:TM5 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in USD $30.64
NasdaqGS:TMUS Share Price * NasdaqGS (2019-05-24) in USD $77.27
Europe Wireless Telecom Industry PB Ratio Median Figure of 10 Publicly-Listed Wireless Telecom Companies 1.79x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.77x
DB:TM5 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NasdaqGS:TMUS Share Price ÷ Book Value per Share (both in USD)

= 77.27 ÷ 30.64

2.52x

* Primary Listing of T-Mobile US.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • T-Mobile US is overvalued based on assets compared to the Europe Wireless Telecom industry average.
X
Value checks
We assess T-Mobile US's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Wireless Telecom industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Wireless Telecom industry average (and greater than 0)? (1 check)
  5. T-Mobile US has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is T-Mobile US expected to perform in the next 1 to 3 years based on estimates from 21 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
12.6%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is T-Mobile US expected to grow at an attractive rate?
  • T-Mobile US's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • T-Mobile US's earnings growth is positive but not above the Germany market average.
  • T-Mobile US's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:TM5 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:TM5 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 21 Analysts 12.6%
DB:TM5 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 21 Analysts 4.9%
Europe Wireless Telecom Industry Earnings Growth Rate Market Cap Weighted Average 37.5%
Europe Wireless Telecom Industry Revenue Growth Rate Market Cap Weighted Average 1.9%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:TM5 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 21 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:TM5 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 15,745
2021-12-31 50,138 14,073 4,255 6
2020-12-31 47,596 8,478 3,959 21
2019-12-31 45,453 5,389 3,405 21
DB:TM5 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-03-31 43,864 4,521 3,125
2018-12-31 43,239 3,899 2,888
2018-09-30 42,553 7,941 4,941
2018-06-30 41,804 8,279 4,683
2018-03-31 41,446 3,993 4,468
2017-12-31 40,604 3,831 4,481
2017-09-30 40,079 4,568 2,164
2017-06-30 39,365 5,056 1,980
2017-03-31 38,439 5,718 1,624
2016-12-31 37,490 2,779 1,405
2016-09-30 35,503 6,766 1,312
2016-06-30 34,047 6,557 1,084

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • T-Mobile US's earnings are expected to grow by 12.6% yearly, however this is not considered high growth (20% yearly).
  • T-Mobile US's revenue is expected to grow by 4.9% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:TM5 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 21 Analyst Estimates (S&P Global) See Below

All data from T-Mobile US Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:TM5 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31
2021-12-31 5.25 5.91 4.33 6.00
2020-12-31 4.64 5.24 4.00 22.00
2019-12-31 3.95 4.23 3.62 21.00
DB:TM5 Past Financials Data
Date (Data in USD Millions) EPS *
2019-03-31 3.68
2018-12-31 3.40
2018-09-30 5.83
2018-06-30 5.56
2018-03-31 5.33
2017-12-31 5.39
2017-09-30 2.61
2017-06-30 2.40
2017-03-31 1.97
2016-12-31 1.71
2016-09-30 1.60
2016-06-30 1.32

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • T-Mobile US is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess T-Mobile US's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
T-Mobile US has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has T-Mobile US performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare T-Mobile US's growth in the last year to its industry (Wireless Telecom).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • T-Mobile US has delivered over 20% year on year earnings growth in the past 5 years.
  • T-Mobile US's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • T-Mobile US's 1-year earnings growth is negative, it can't be compared to the Europe Wireless Telecom industry average.
Earnings and Revenue History
T-Mobile US's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from T-Mobile US Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:TM5 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 43,864.00 3,125.00 13,142.00
2018-12-31 43,239.00 2,888.00 12,977.00
2018-09-30 42,553.00 4,941.00 12,873.00
2018-06-30 41,804.00 4,683.00 12,661.00
2018-03-31 41,446.00 4,468.00 12,432.00
2017-12-31 40,604.00 4,481.00 12,223.00
2017-09-30 40,079.00 2,164.00 11,891.00
2017-06-30 39,365.00 1,980.00 11,727.00
2017-03-31 38,439.00 1,624.00 11,584.00
2016-12-31 37,490.00 1,405.00 11,378.00
2016-09-30 35,503.00 1,312.00 11,174.00
2016-06-30 34,047.00 1,084.00 10,900.00
2016-03-31 32,939.00 1,220.00 10,566.00
2015-12-31 32,467.00 678.00 10,189.00
2015-09-30 31,960.00 496.00 9,767.00
2015-06-30 31,461.00 277.00 9,426.00
2015-03-31 30,467.00 321.00 9,139.00
2014-12-31 29,564.00 247.00 8,863.00
2014-09-30 28,237.00 126.00 8,626.00
2014-06-30 27,575.00 184.00 8,276.00
2014-03-31 26,618.00 -223.00 7,972.00
2013-12-31 24,420.00 35.00 7,382.00
2013-09-30 22,502.00 47.00 7,078.00
2013-06-30 20,707.00 -7,652.00 6,808.00
2013-03-31 19,362.00 -7,429.00 6,583.00
2012-12-31 19,719.00 -7,336.00 6,796.00
2012-09-30 19,989.00 -12,725.00 7,395.00
2012-06-30 20,324.00 -4,658.00 7,393.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • T-Mobile US has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • T-Mobile US used its assets less efficiently than the Europe Wireless Telecom industry average last year based on Return on Assets.
  • T-Mobile US has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess T-Mobile US's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Wireless Telecom industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
T-Mobile US has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is T-Mobile US's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up T-Mobile US's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • T-Mobile US's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • T-Mobile US's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of T-Mobile US's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.2x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from T-Mobile US Company Filings, last reported 1 month ago.

DB:TM5 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 26,181.00 42,408.00 1,439.00
2018-12-31 24,718.00 30,551.00 1,203.00
2018-09-30 24,355.00 29,922.00 329.00
2018-06-30 23,390.00 30,544.00 215.00
2018-03-31 22,876.00 33,060.00 2,527.00
2017-12-31 22,559.00 30,909.00 1,219.00
2017-09-30 20,277.00 30,906.00 739.00
2017-06-30 19,614.00 31,100.00 181.00
2017-03-31 18,963.00 32,861.00 7,501.00
2016-12-31 18,236.00 30,407.00 5,500.00
2016-09-30 17,853.00 30,379.00 5,352.00
2016-06-30 17,395.00 30,066.00 5,538.00
2016-03-31 17,104.00 29,110.00 6,572.00
2015-12-31 16,557.00 28,901.00 7,580.00
2015-09-30 16,252.00 24,684.00 2,633.00
2015-06-30 16,053.00 24,898.00 2,642.00
2015-03-31 15,650.00 24,851.00 3,032.00
2014-12-31 15,663.00 24,481.00 5,315.00
2014-09-30 14,525.00 25,562.00 5,787.00
2014-06-30 14,563.00 22,743.00 3,080.00
2014-03-31 14,156.00 22,586.00 5,471.00
2013-12-31 14,245.00 22,685.00 5,891.00
2013-09-30 12,415.00 20,644.00 2,365.00
2013-06-30 12,359.00 20,165.00 2,362.00
2013-03-31 6,221.00 17,326.00 449.00
2012-12-31 6,115.00 17,406.00 500.00
2012-09-30 8,476.00 14,437.90 430.00
2012-06-30 16,187.00 14,878.00 423.00
  • T-Mobile US's level of debt (162%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (159.5% vs 162% today).
  • Debt is not well covered by operating cash flow (10.7%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.7x coverage).
X
Financial health checks
We assess T-Mobile US's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. T-Mobile US has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is T-Mobile US's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from T-Mobile US dividends. Estimated to be 0.78% next year.
If you bought €2,000 of T-Mobile US shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate T-Mobile US's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate T-Mobile US's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:TM5 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 21 Analyst Estimates (S&P Global) See Below
Europe Wireless Telecom Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 6.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:TM5 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31
2021-12-31 1.45 5.00
2020-12-31 0.51 7.00
2019-12-31 0.00 6.00

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as T-Mobile US has not reported any payouts.
  • Unable to verify if T-Mobile US's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of T-Mobile US's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as T-Mobile US has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of T-Mobile US's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess T-Mobile US's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can T-Mobile US afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. T-Mobile US has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of T-Mobile US's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
John Legere
COMPENSATION $66,538,206
AGE 59
TENURE AS CEO 6.1 years
CEO Bio

Mr. John J. Legere has been the Chief Executive Officer of T-Mobile US, Inc. since April 30, 2013. He was its President from April 30, 2013 to June 13, 2018. Mr. Legere has been Chief Executive Officer, President and Director of T-Mobile USA, Inc. since September 2012. Mr. Legere serves as the President and Chief Executive Officer of GSV LLC and Metropcs Networks Florida, LLC. Prior to joining T-Mobile USA, he served as the Chief Executive Officer of Global Crossing Ltd. (alternate name: Level 3 GC Limited) from October 2001 to October 2011 and Global Crossing Holdings Ltd., since October 2001. He serves as Chief Executive Officer of T-Mobile USA at Telekom Deutschland GmbH. Before joining Global Crossing, he served as the President and Chief Executive Officer of Asia Global Crossing Ltd., from February 2000 to January 2002. He served as the Chief Executive Officer of Sanrise Group Inc., since February 2000. Mr. Legere has over 32 years’ experience in the U.S. and global telecommunications and technology industries. He has led Asia Global Crossing through a series of successes. He served as a Senior Vice President of Dell Inc. He served as a Senior Vice President of Dell Computer Corporation and President and Chief Operations Officer for Dell's Operations in Europe, the Middle East and Africa and President of Asia-Pacific for Dell from 1998 to February 2000. From April 1994 to November 1997, he served as the President and Chief Executive Officer at&T Asia and Pacific, as the Head of AT&T’s Outsourcing Program and spent time also as Head of AT&T Global Strategy and Business Development. From 1997 to 1998, he served as the President of Worldwide outsourcing of AT&T Corp. Mr. Legere has been a Director of CTIA Wireless Internet Caucus since October 2012 and T-Mobile US, Inc. since April 30, 2013. He served as Director of Hutchison Global Communications Limited. He served as a Director of Level 3 GC Limited from October 2001 to December 2003, Sanrise Group Inc. and Asia Global Crossing Ltd., from April 2000 to March 2002. He served as a Director of ON Semiconductor Corp. He was a nationally competitive runner in college and post college and still competes - and wins - in Corporate Challenge events with fellow employees around the world to promote community and team spirit. In 2004, he completed the Boston Marathon as a Member of the Dana-Farber Marathon Challenge team, raising $85,000 for the charity to help fight cancer. He has been a Member of The Corporate Advisory Board of the School of Business and Management, Hong Kong University of Science and Technology and the Government Relations Committee of the American Chamber of Commerce, Hong Kong. He completed Harvard Business School’s Program for Management Development (PMD) in 1989. A Massachusetts native, Mr. Legere received a Bachelor's Degree in Business Administration from the University of Massachusetts, a Master of Business Administration degree from Fairleigh Dickinson University and a Master's Degree in Science as an Alfred P. Sloan Fellow at the Massachusetts Institute of Technology.

CEO Compensation
  • John's compensation has increased by more than 20% whilst company earnings have fallen more than 20% in the past year.
  • John's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the T-Mobile US management team in years:

6.2
Average Tenure
57
Average Age
  • The average tenure for the T-Mobile US management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

John Legere

TITLE
CEO & Director
COMPENSATION
$67M
AGE
59
TENURE
6.1 yrs

Mike Sievert

TITLE
President
COMPENSATION
$36M
AGE
48
TENURE
0.9 yrs

J. Carter

TITLE
Executive VP & CFO
COMPENSATION
$8M
AGE
59
TENURE
14.2 yrs

Neville Ray

TITLE
Executive VP & CTO
COMPENSATION
$26M
AGE
55
TENURE
8.4 yrs

David Carey

TITLE
Executive Vice President of Corporate Services
COMPENSATION
$16M
AGE
64
TENURE
6.3 yrs

Peter Osvaldik

TITLE
Senior VP of Finance & Chief Accounting Officer
AGE
41
TENURE
2.9 yrs

Cody Sanford

TITLE
Chief Information Officer & Executive VP

Nils Paellmann

TITLE
Vice President – Investor Relations

David Miller

TITLE
Executive VP
AGE
57
TENURE
17.1 yrs

Janice Kapner

TITLE
Executive Vice President of Communications & Community Engagement
TENURE
2.9 yrs
Board of Directors Tenure

Average tenure and age of the T-Mobile US board of directors in years:

6.1
Average Tenure
55.5
Average Age
  • The tenure for the T-Mobile US board of directors is about average.
Board of Directors

Tim Höttges

TITLE
Chairman of the Board
AGE
56
TENURE
6.1 yrs

John Legere

TITLE
CEO & Director
COMPENSATION
$67M
AGE
59
TENURE
6.1 yrs

Mike Sievert

TITLE
President
COMPENSATION
$36M
AGE
48
TENURE
1.3 yrs

Srikant T. Datar

TITLE
Director
COMPENSATION
$381K
AGE
65
TENURE
6.1 yrs

Teresa Taylor

TITLE
Lead Independent Director
COMPENSATION
$383K
AGE
54
TENURE
6 yrs

Kelvin Westbrook

TITLE
Director
COMPENSATION
$366K
AGE
62
TENURE
6.1 yrs

Raphael Kübler

TITLE
Director
AGE
55
TENURE
6.1 yrs

Larry Guffey

TITLE
Director
COMPENSATION
$325K
AGE
51
TENURE
6.1 yrs

Thorsten Langheim

TITLE
Director
AGE
52
TENURE
6.1 yrs

Bruno Jacobfeuerborn

TITLE
Director
AGE
57
TENURE
4.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
21. Feb 19 Sell Elizabeth McAuliffe Individual 31. Jan 19 31. Jan 19 -2,250 €60.69 €-136,555
X
Management checks
We assess T-Mobile US's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. T-Mobile US has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to 79.7 million customers in the postpaid, prepaid, and wholesale markets. It also provides wireless devices, including smartphones, tablets, and other mobile communication devices, as well as accessories that are manufactured by various suppliers. In addition, the company offers services, devices, and accessories under the T-Mobile and Metro by T-Mobile brands through its owned and operated retail stores, third party distributors, and its Websites. It also sells its devices to dealers and other third party distributors for resale through independent third-party retail outlets and various third-party Websites. As of December 31, 2018, T-Mobile US, Inc. operated approximately 2,200 T-Mobile and MetroPCS retail locations, including stores and kiosks. The company was founded in 1994 and is headquartered in Bellevue, Washington. T-Mobile US, Inc. is a subsidiary of Deutsche Telekom AG.

Details
Name: T-Mobile US, Inc.
TM5
Exchange: DB
Founded: 1994
$58,895,900,743
854,303,011
Website: http://www.t-mobile.com
Address: T-Mobile US, Inc.
12920 SE 38th Street,
Bellevue,
Washington, 98006,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NasdaqGS TMUS Common Stock Nasdaq Global Select US USD 01. May 2013
DB TM5 Common Stock Deutsche Boerse AG DE EUR 01. May 2013
LSE 0R2L Common Stock London Stock Exchange GB USD 01. May 2013
SWX TMUS Common Stock SIX Swiss Exchange CH CHF 01. May 2013
WBAG TMUS Common Stock Wiener Boerse AG AT EUR 01. May 2013
Number of employees
Current staff
Staff numbers
52,000
T-Mobile US employees.
Industry
Wireless Telecommunication Services
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/26 21:47
End of day share price update: 2019/05/24 00:00
Last estimates confirmation: 2019/05/17
Last earnings filing: 2019/04/25
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.