T-Mobile US, Inc.

BIT:1TMUS Stock Report

Market Cap: €231.7b

T-Mobile US Valuation

Is 1TMUS 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 1TMUS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€432.16
Fair Value
52.2% undervalued intrinsic discount
27
Number of Analysts

Below Fair Value: 1TMUS (€210.7) is trading below our estimate of fair value (€438.5)

Significantly Below Fair Value: 1TMUS is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1TMUS?

Key metric: As 1TMUS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1TMUS. This is calculated by dividing 1TMUS's market cap by their current earnings.
What is 1TMUS's PE Ratio?
PE Ratio21.9x
EarningsUS$12.22b
Market CapUS$268.31b

Price to Earnings Ratio vs Peers

How does 1TMUS's PE Ratio compare to its peers?

The above table shows the PE ratio for 1TMUS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.9x
941 China Mobile
12.2x3.19%HK$1.9t
9984 SoftBank Group
14.5x-19.48%JP¥16.5t
532454 Bharti Airtel
34.2x14.15%₹11.3t
9433 KDDI
14.7x4.39%JP¥10.1t
1TMUS T-Mobile US
22x11.42%€271.9b

Price-To-Earnings vs Peers: 1TMUS is expensive based on its Price-To-Earnings Ratio (22x) compared to the peer average (19.1x).

Price to Earnings Ratio vs Industry

How does 1TMUS's PE Ratio compare vs other companies in the Global Wireless Telecom Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1TMUS 21.9xIndustry Avg. 18.2xNo. of Companies12PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1TMUS is expensive based on its Price-To-Earnings Ratio (22x) compared to the Global Wireless Telecom industry average (18.2x).

Price to Earnings Ratio vs Fair Ratio

What is 1TMUS'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.

1TMUS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio21.9x
Fair PE Ratio29.8x

Price-To-Earnings vs Fair Ratio: 1TMUS is good value based on its Price-To-Earnings Ratio (22x) compared to the estimated Fair Price-To-Earnings Ratio (30.3x).

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 1TMUS forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€206.60
€234.88
+13.69%
9.30%€266.85€172.72n/a27
Jul ’26€205.70
€228.57
+11.12%
9.18%€258.95€172.34n/a27
Jun ’26€213.10
€237.72
+11.55%
9.18%€269.32€179.24n/a27
May ’26€215.85
€238.48
+10.48%
9.56%€270.14€179.79n/a26
Apr ’26€246.30
€240.18
-2.48%
11.26%€278.07€171.43n/a27
Mar ’26€254.55
€244.74
-3.85%
10.35%€279.62€178.33n/a27
Feb ’26€224.75
€243.77
+8.46%
9.79%€270.12€178.42n/a27
Jan ’26€212.90
€235.49
+10.61%
9.56%€269.05€177.72n/a26
Dec ’25€233.40
€227.01
-2.74%
8.32%€250.82€175.06n/a27
Nov ’25€206.35
€218.92
+6.09%
10.69%€243.64€131.92n/a27
Oct ’25€183.42
€194.98
+6.30%
10.37%€234.88€129.62n/a28
Sep ’25€178.88
€185.31
+3.59%
9.02%€226.20€129.82n/a28
Aug ’25€170.80
€187.47
+9.76%
9.06%€231.68€127.88€206.6027
Jul ’25€165.44
€177.95
+7.56%
8.42%€223.51€128.52€205.7028
Jun ’25€157.76
€175.24
+11.08%
8.79%€222.22€127.77€213.1027
May ’25€152.78
€176.53
+15.55%
8.78%€224.35€128.36€215.8528
Apr ’25€151.48
€174.33
+15.09%
9.14%€222.48€127.29€246.3027
Mar ’25€150.42
€174.01
+15.69%
9.76%€223.70€121.09€254.5528
Feb ’25€149.36
€171.89
+15.09%
10.04%€222.12€120.23€224.7528
Jan ’25€143.72
€164.45
+14.42%
10.96%€216.01€119.41€212.9028
Dec ’24€139.42
€167.14
+19.88%
11.39%€221.28€111.57€233.4029
Nov ’24€136.66
€167.81
+22.80%
11.46%€222.38€112.13€206.3529
Oct ’24€132.84
€165.93
+24.91%
11.21%€211.34€111.30€183.4229
Sep ’24€127.08
€161.14
+26.81%
11.19%€204.46€105.18€178.8830
Aug ’24€124.24
€160.81
+29.43%
11.23%€204.10€105.00€170.8030
AnalystConsensusTarget
Consensus Narrative from 27 Analysts
€236.89
Fair Value
12.8% undervalued intrinsic discount
27
Number of Analysts

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 Analysis2025/08/01 23:04
End of Day Share Price 2025/08/01 00:00
Earnings2025/06/30
Annual Earnings2024/12/31

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.

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 Github.

Analyst Sources

T-Mobile US, Inc. is covered by 65 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