Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
425.72 USD736.71 USD994.89 USD
-73.39%
736.71 USDCurrent price is 73.4% below the base model value.
T
US
TMUS.US · T-Mobile US, Inc.
US · US
Latest price196.07 USD
30D+8.5%
Vs. base value+61.6%
Research summary
TMUS.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -3.06% YoY. Current price is about 196 USD, while the model base case is about 121 USD; the current price sits +61.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income11B USD
Free cash flow18B USD
Operating cash flow28B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price196.07 USD
Base value121.36 USD
Vs. base+61.6%
Price date2026/04/29
123.89 USD121.36 USD132.00 USD
+61.56%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
116.97 USD111.91 USD133.20 USD
+75.2%
111.91 USDCurrent price is 75.2% above the base model value.Adjusted reference: 369.12 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-1.4%
Current price implies roughly -1.4% annualized FCF growth.
-1.4%Current price implies roughly -1.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
130.80 USD130.80 USD130.80 USD
+49.9%
130.80 USDCurrent price is 49.9% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -220M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -75M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -532M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -1B USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -3B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -510M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -991M USD | Medium |
| 2020/12/31 | Discontinued operations | Discontinued operations | 960M USD | High |
| 2020/12/31 | Restructuring charges | Restructuring | -3B USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -439M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 11B USD | 11B USD | 18B USD | 9.72 | 9.91 |
| 2024/12/31 | Annual | - | 11B USD | 11B USD | 13B USD | 9.66 | 9.72 |
| 2023/12/31 | Annual | - | 8B USD | 9B USD | 9B USD | 6.93 | 7.37 |
| 2022/12/31 | Annual | - | 3B USD | 7B USD | 3B USD | 2.06 | 5.21 |
| 2021/12/31 | Annual | - | 3B USD | 4B USD | 2B USD | 2.41 | 2.82 |
Ad placement