T-Mobile US, Inc.

DB:TM5 Stock Report

Market Cap: €243.8b

T-Mobile US Valuation

Is TM5 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TM5 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TM5 (€208.85) is trading below our estimate of fair value (€525.59)

Significantly Below Fair Value: TM5 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TM5?

Key metric: As TM5 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for TM5. This is calculated by dividing TM5's market cap by their current earnings.
What is TM5's PE Ratio?
PE Ratio24.7x
EarningsUS$10.37b
Market CapUS$256.13b

Price to Earnings Ratio vs Peers

How does TM5's PE Ratio compare to its peers?

The above table shows the PE ratio for TM5 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average13.8x
FNTN freenet
12x3.8%€3.3b
1U1 1&1
7.9x1.8%€2.1b
DTE Deutsche Telekom
24.4x15.7%€146.2b
941 China Mobile
11x2.8%HK$1.7t
TM5 T-Mobile US
24.7x11.1%€256.1b

Price-To-Earnings vs Peers: TM5 is expensive based on its Price-To-Earnings Ratio (24.7x) compared to the peer average (13.8x).

Price to Earnings Ratio vs Industry

How does TM5's PE Ratio compare vs other companies in the Global Wireless Telecom Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
TM5 24.7xIndustry Avg. 16.2xNo. of Companies8PE01020304050+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: TM5 is expensive based on its Price-To-Earnings Ratio (24.7x) compared to the Global Wireless Telecom industry average (16.2x).

Price to Earnings Ratio vs Fair Ratio

What is TM5's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TM5 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio24.7x
Fair PE Ratio28x

Price-To-Earnings vs Fair Ratio: TM5 is good value based on its Price-To-Earnings Ratio (24.7x) compared to the estimated Fair Price-To-Earnings Ratio (28x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst TM5 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€208.85
€233.39
+11.7%
9.6%€266.45€176.00n/a26
Dec ’25€232.10
€227.01
-2.2%
8.3%€250.82€175.06n/a27
Nov ’25€206.90
€218.92
+5.8%
10.7%€243.64€131.92n/a27
Oct ’25€184.74
€194.98
+5.5%
10.4%€234.88€129.62n/a28
Sep ’25€179.00
€185.31
+3.5%
9.0%€226.20€129.82n/a28
Aug ’25€172.08
€187.47
+8.9%
9.1%€231.68€127.88n/a27
Jul ’25€165.06
€177.95
+7.8%
8.4%€223.51€128.52n/a28
Jun ’25€160.94
€175.24
+8.9%
8.8%€222.22€127.77n/a27
May ’25€153.26
€176.53
+15.2%
8.8%€224.35€128.36n/a28
Apr ’25€149.04
€174.33
+17.0%
9.1%€222.48€127.29n/a27
Mar ’25€150.28
€174.01
+15.8%
9.8%€223.70€121.09n/a28
Feb ’25€148.72
€171.89
+15.6%
10.0%€222.12€120.23n/a28
Jan ’25€142.86
€164.45
+15.1%
11.0%€216.01€119.41n/a28
Dec ’24€137.22
€167.14
+21.8%
11.4%€221.28€111.57€232.1029
Nov ’24€135.40
€167.81
+23.9%
11.5%€222.38€112.13€206.9029
Oct ’24€132.00
€165.93
+25.7%
11.2%€211.34€111.30€184.7429
Sep ’24€125.76
€161.14
+28.1%
11.2%€204.46€105.18€179.0030
Aug ’24€124.40
€160.81
+29.3%
11.2%€204.10€105.00€172.0830
Jul ’24€126.92
€160.87
+26.8%
10.9%€205.54€105.74€165.0631
Jun ’24€128.00
€164.76
+28.7%
10.9%€209.12€107.58€160.9430
May ’24€130.56
€163.25
+25.0%
8.9%€205.09€134.90€153.2628
Apr ’24€133.28
€170.52
+27.9%
9.9%€213.32€140.32€149.0429
Mar ’24€134.00
€168.08
+25.4%
9.6%€207.75€138.50€150.2829
Feb ’24€137.52
€162.98
+18.5%
9.6%€202.09€134.72€148.7229
Jan ’24€129.84
€167.39
+28.9%
9.8%€208.92€139.28€142.8630
Dec ’23€144.36
€172.39
+19.4%
9.8%€215.01€143.34€137.2230

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/18 08:47
End of Day Share Price 2024/12/17 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

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.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

T-Mobile US, Inc. is covered by 63 analysts. 26 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Andrew Charles BealeArete Research Services LLP
Joseph BonnerArgus Research Company
William PowerBaird