T-Mobile US, Inc. (TMUSL)
Current price: $21.79
These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.
Graham Number
√(22.5 × EPS × Book Value per Share)
$108.15
+396% upside
Earnings Power Value
Normalized after-tax earnings ÷ required return (zero-growth)
—
236% downside
DCF Fair Value
Projected free cash flow discounted to present value + terminal value
$511.30
+2246% upside
P/E Fair Value
Earnings per share × target P/E multiple
$145.80
+569% upside
Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.