← Scroll for more →
T-Mobile US, Inc. (TMUSL)
Radiotelephone Communications
Latest Price
$19.95
TTM P/E
1.92
Normalized P/E
2.68
TTM Div Yield
21.20%
Fwd Div Yield
21.20%
Book Value
52.49
P/B Ratio
0.38
Valuation metrics
adjust assumptions →EPS: $9.72
Book value / share: $53.48
Formula: √(22.5 × EPS × BVPS)
Graham Number
$108.15
+439% upside
Base FCF: $8.8B (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$511.30
+2450% upside
EPS: $9.72
Target P/E: 3×
Formula: EPS × P/E
P/E Fair Value
$29.16
+45% upside