T-MOBILE US INC (TMUS) Fundamental Analysis & Valuation

NASDAQ:TMUS • US8725901040

Current stock price

208.76 USD
+0.29 (+0.14%)
At close:
208.76 USD
0 (0%)
After Hours:

This TMUS fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

7

1. TMUS Profitability Analysis

1.1 Basic Checks

  • TMUS had positive earnings in the past year.
  • In the past year TMUS had a positive cash flow from operations.
  • In the past 5 years TMUS has always been profitable.
  • TMUS had a positive operating cash flow in each of the past 5 years.
TMUS Yearly Net Income VS EBIT VS OCF VS FCFTMUS Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10B 20B

1.2 Ratios

  • With a decent Return On Assets value of 5.01%, TMUS is doing good in the industry, outperforming 72.73% of the companies in the same industry.
  • TMUS has a Return On Equity of 18.57%. This is in the better half of the industry: TMUS outperforms 77.27% of its industry peers.
  • Looking at the Return On Invested Capital, with a value of 7.42%, TMUS is in the better half of the industry, outperforming 63.64% of the companies in the same industry.
  • TMUS had an Average Return On Invested Capital over the past 3 years of 7.06%. This is in line with the industry average of 6.97%.
  • The 3 year average ROIC (7.06%) for TMUS is below the current ROIC(7.42%), indicating increased profibility in the last year.
Industry RankSector Rank
ROA 5.01%
ROE 18.57%
ROIC 7.42%
ROA(3y)4.82%
ROA(5y)3.43%
ROE(3y)16.59%
ROE(5y)11.58%
ROIC(3y)7.06%
ROIC(5y)6.18%
TMUS Yearly ROA, ROE, ROICTMUS Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5 10 15

1.3 Margins

  • Looking at the Profit Margin, with a value of 12.45%, TMUS is in the better half of the industry, outperforming 77.27% of the companies in the same industry.
  • In the last couple of years the Profit Margin of TMUS has grown nicely.
  • Looking at the Operating Margin, with a value of 21.26%, TMUS is in the better half of the industry, outperforming 72.73% of the companies in the same industry.
  • TMUS's Operating Margin has improved in the last couple of years.
  • Looking at the Gross Margin, with a value of 62.93%, TMUS is in the better half of the industry, outperforming 77.27% of the companies in the same industry.
  • TMUS's Gross Margin has been stable in the last couple of years.
Industry RankSector Rank
OM 21.26%
PM (TTM) 12.45%
GM 62.93%
OM growth 3Y7.96%
OM growth 5Y10.2%
PM growth 3Y56.38%
PM growth 5Y22.68%
GM growth 3Y1.73%
GM growth 5Y1.09%
TMUS Yearly Profit, Operating, Gross MarginsTMUS Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 20 40 60

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

3

2. TMUS Health Analysis

2.1 Basic Checks

  • The Return on Invested Capital (ROIC) is below the Cost of Capital (WACC), so TMUS is destroying value.
  • TMUS has less shares outstanding than it did 1 year ago.
  • TMUS has less shares outstanding than it did 5 years ago.
  • The debt/assets ratio for TMUS is higher compared to a year ago.
TMUS Yearly Shares OutstandingTMUS Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 200M 400M 600M 800M 1B
TMUS Yearly Total Debt VS Total AssetsTMUS Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 50B 100B 150B 200B

2.2 Solvency

  • TMUS has an Altman-Z score of 1.68. This is a bad value and indicates that TMUS is not financially healthy and even has some risk of bankruptcy.
  • With a decent Altman-Z score value of 1.68, TMUS is doing good in the industry, outperforming 72.73% of the companies in the same industry.
  • TMUS has a debt to FCF ratio of 5.97. This is a neutral value as TMUS would need 5.97 years to pay back of all of its debts.
  • With a Debt to FCF ratio value of 5.97, TMUS perfoms like the industry average, outperforming 59.09% of the companies in the same industry.
  • TMUS has a Debt/Equity ratio of 1.45. This is a high value indicating a heavy dependency on external financing.
  • TMUS has a Debt to Equity ratio (1.45) which is comparable to the rest of the industry.
Industry RankSector Rank
Debt/Equity 1.45
Debt/FCF 5.97
Altman-Z 1.68
ROIC/WACC0.99
WACC7.47%
TMUS Yearly LT Debt VS Equity VS FCFTMUS Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 20B 40B 60B 80B

2.3 Liquidity

  • A Current Ratio of 1.00 indicates that TMUS may have some problems paying its short term obligations.
  • Looking at the Current ratio, with a value of 1.00, TMUS is in line with its industry, outperforming 54.55% of the companies in the same industry.
  • A Quick Ratio of 0.90 indicates that TMUS may have some problems paying its short term obligations.
  • TMUS has a Quick ratio of 0.90. This is comparable to the rest of the industry: TMUS outperforms 50.00% of its industry peers.
Industry RankSector Rank
Current Ratio 1
Quick Ratio 0.9
TMUS Yearly Current Assets VS Current LiabilitesTMUS Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5B 10B 15B 20B

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

5

3. TMUS Growth Analysis

3.1 Past

  • The Earnings Per Share has been growing slightly by 2.28% over the past year.
  • Measured over the past years, TMUS shows a very strong growth in Earnings Per Share. The EPS has been growing by 26.28% on average per year.
  • The Revenue has grown by 8.49% in the past year. This is quite good.
  • TMUS shows a small growth in Revenue. Measured over the last years, the Revenue has been growing by 5.24% yearly.
EPS 1Y (TTM)2.28%
EPS 3Y56.5%
EPS 5Y26.28%
EPS Q2Q%-26.85%
Revenue 1Y (TTM)8.49%
Revenue growth 3Y3.53%
Revenue growth 5Y5.24%
Sales Q2Q%11.26%

3.2 Future

  • TMUS is expected to show quite a strong growth in Earnings Per Share. In the coming years, the EPS will grow by 18.30% yearly.
  • TMUS is expected to show a small growth in Revenue. In the coming years, the Revenue will grow by 4.57% yearly.
EPS Next Y7.39%
EPS Next 2Y17.58%
EPS Next 3Y19.73%
EPS Next 5Y18.3%
Revenue Next Year7.28%
Revenue Next 2Y5.93%
Revenue Next 3Y5.38%
Revenue Next 5Y4.57%

3.3 Evolution

  • The estimated forward EPS growth is still strong, although it is decreasing when compared to the stronger growth in the past years.
  • When comparing the Revenue growth rate of the last years to the growth rate of the upcoming years, we see that the growth is stable.
TMUS Yearly Revenue VS EstimatesTMUS Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 20B 40B 60B 80B 100B
TMUS Yearly EPS VS EstimatesTMUS Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 10 20 30

More info and screens

Find the best growth stocksShow best growing peers

2

4. TMUS Valuation Analysis

4.1 Price/Earnings Ratio

  • A Price/Earnings ratio of 21.11 indicates a rather expensive valuation of TMUS.
  • Compared to the rest of the industry, the Price/Earnings ratio of TMUS is on the same level as its industry peers.
  • TMUS is valuated at similar levels of the S&P average when we compare the Price/Earnings ratio to 25.23, which is the current average of the S&P500 Index.
  • TMUS is valuated rather expensively with a Price/Forward Earnings ratio of 19.66.
  • Based on the Price/Forward Earnings ratio, TMUS is valued a bit more expensive than the industry average as 72.73% of the companies are valued more cheaply.
  • When comparing the Price/Forward Earnings ratio of TMUS to the average of the S&P500 Index (22.42), we can say TMUS is valued inline with the index average.
Industry RankSector Rank
PE 21.11
Fwd PE 19.66
TMUS Price Earnings VS Forward Price EarningsTMUS Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30 40

4.2 Price Multiples

  • The rest of the industry has a similar Enterprise Value to EBITDA ratio as TMUS.
  • TMUS's Price/Free Cash Flow ratio is in line with the industry average.
Industry RankSector Rank
P/FCF 14.91
EV/EBITDA 9.79
TMUS Per share dataTMUS EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 20 -20 40 -40 60 80

4.3 Compensation for Growth

  • The high PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates TMUS does not grow enough to justify the current Price/Earnings ratio.
  • TMUS has a very decent profitability rating, which may justify a higher PE ratio.
  • TMUS's earnings are expected to grow with 19.73% in the coming years. This may justify a more expensive valuation.
PEG (NY)2.86
PEG (5Y)0.8
EPS Next 2Y17.58%
EPS Next 3Y19.73%

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

4

5. TMUS Dividend Analysis

5.1 Amount

  • With a Yearly Dividend Yield of 1.84%, TMUS has a reasonable but not impressive dividend return.
  • Compared to an average industry Dividend Yield of 7.07, TMUS is paying slightly less dividend.
  • Compared to an average S&P500 Dividend Yield of 1.89, TMUS has a dividend comparable with the average S&P500 company.
Industry RankSector Rank
Dividend Yield 1.84%

5.2 History

  • The dividend of TMUS is nicely growing with an annual growth rate of 123.73%!
  • TMUS has been paying a dividend for over 5 years, so it has already some track record.
  • TMUS has decreased its dividend recently.
Dividend Growth(5Y)123.73%
Div Incr Years1
Div Non Decr Years1
TMUS Yearly Dividends per shareTMUS Yearly Dividends per shareYearly Dividends per share 2023 2024 2025 2026 1 2 3

5.3 Sustainability

  • 37.49% of the earnings are spent on dividend by TMUS. This is a low number and sustainable payout ratio.
  • TMUS's earnings are growing slower than its dividend. This means the dividend growth is not sustainable.
DP37.49%
EPS Next 2Y17.58%
EPS Next 3Y19.73%
TMUS Yearly Income VS Free CF VS DividendTMUS Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 5B -5B 10B 15B
TMUS Dividend Payout.TMUS Dividend Payout, showing the Payout Ratio.TMUS Dividend Payout.PayoutRetained Earnings

More info and screens

Find the best dividend stocksShow peers with best dividend

TMUS Fundamentals: All Metrics, Ratios and Statistics

T-MOBILE US INC

NASDAQ:TMUS (3/23/2026, 4:54:23 PM)

After market: 208.76 0 (0%)

208.76

+0.29 (+0.14%)

Chartmill FA Rating
GICS IndustryGroupTelecommunication Services
GICS IndustryWireless Telecommunication Services
Earnings (Last)02-11
Earnings (Next)04-22
Inst Owners42.58%
Inst Owner Change-2.89%
Ins Owners0.38%
Ins Owner Change-0.17%
Market Cap230.02B
Revenue(TTM)88.31B
Net Income(TTM)10.99B
Analysts77.3
Price Target269.01 (28.86%)
Short Float %2.75%
Short Ratio2.16
Dividend
Industry RankSector Rank
Dividend Yield 1.84%
Yearly Dividend3.66
Dividend Growth(5Y)123.73%
DP37.49%
Div Incr Years1
Div Non Decr Years1
Ex-Date02-27
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)-2.51%
Min EPS beat(2)-10.44%
Max EPS beat(2)5.41%
EPS beat(4)3
Avg EPS beat(4)0.49%
Min EPS beat(4)-10.44%
Max EPS beat(4)5.41%
EPS beat(8)7
Avg EPS beat(8)3.74%
EPS beat(12)10
Avg EPS beat(12)2.63%
EPS beat(16)14
Avg EPS beat(16)61.27%
Revenue beat(2)0
Avg Revenue beat(2)-1.42%
Min Revenue beat(2)-1.82%
Max Revenue beat(2)-1.03%
Revenue beat(4)0
Avg Revenue beat(4)-1.24%
Min Revenue beat(4)-1.82%
Max Revenue beat(4)-0.68%
Revenue beat(8)1
Avg Revenue beat(8)-1.18%
Revenue beat(12)2
Avg Revenue beat(12)-1.24%
Revenue beat(16)2
Avg Revenue beat(16)-1.79%
PT rev (1m)0.69%
PT rev (3m)-3.79%
EPS NQ rev (1m)-21.97%
EPS NQ rev (3m)-23.16%
EPS NY rev (1m)-9.01%
EPS NY rev (3m)-11.02%
Revenue NQ rev (1m)0.2%
Revenue NQ rev (3m)-0.56%
Revenue NY rev (1m)0.68%
Revenue NY rev (3m)-0.1%
Valuation
Industry RankSector Rank
PE 21.11
Fwd PE 19.66
P/S 2.6
P/FCF 14.91
P/OCF 8.23
P/B 3.89
P/tB N/A
EV/EBITDA 9.79
EPS(TTM)9.89
EY4.74%
EPS(NY)10.62
Fwd EY5.09%
FCF(TTM)14
FCFY6.71%
OCF(TTM)25.37
OCFY12.15%
SpS80.15
BVpS53.73
TBVpS-51.14
PEG (NY)2.86
PEG (5Y)0.8
Graham Number109.35
Profitability
Industry RankSector Rank
ROA 5.01%
ROE 18.57%
ROCE 9.64%
ROIC 7.42%
ROICexc 7.64%
ROICexgc 19.65%
OM 21.26%
PM (TTM) 12.45%
GM 62.93%
FCFM 17.47%
ROA(3y)4.82%
ROA(5y)3.43%
ROE(3y)16.59%
ROE(5y)11.58%
ROIC(3y)7.06%
ROIC(5y)6.18%
ROICexc(3y)7.27%
ROICexc(5y)6.36%
ROICexgc(3y)19.18%
ROICexgc(5y)16.68%
ROCE(3y)9.16%
ROCE(5y)8.04%
ROICexgc growth 3Y10.22%
ROICexgc growth 5Y15.92%
ROICexc growth 3Y10.37%
ROICexc growth 5Y13.88%
OM growth 3Y7.96%
OM growth 5Y10.2%
PM growth 3Y56.38%
PM growth 5Y22.68%
GM growth 3Y1.73%
GM growth 5Y1.09%
F-Score6
Asset Turnover0.4
Health
Industry RankSector Rank
Debt/Equity 1.45
Debt/FCF 5.97
Debt/EBITDA 2.66
Cap/Depr 92.71%
Cap/Sales 14.18%
Interest Coverage 4.84
Cash Conversion 86.58%
Profit Quality 140.35%
Current Ratio 1
Quick Ratio 0.9
Altman-Z 1.68
F-Score6
WACC7.47%
ROIC/WACC0.99
Cap/Depr(3y)90.78%
Cap/Depr(5y)106.3%
Cap/Sales(3y)14.36%
Cap/Sales(5y)18.38%
Profit Quality(3y)107.18%
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)2.28%
EPS 3Y56.5%
EPS 5Y26.28%
EPS Q2Q%-26.85%
EPS Next Y7.39%
EPS Next 2Y17.58%
EPS Next 3Y19.73%
EPS Next 5Y18.3%
Revenue 1Y (TTM)8.49%
Revenue growth 3Y3.53%
Revenue growth 5Y5.24%
Sales Q2Q%11.26%
Revenue Next Year7.28%
Revenue Next 2Y5.93%
Revenue Next 3Y5.38%
Revenue Next 5Y4.57%
EBIT growth 1Y3.54%
EBIT growth 3Y11.78%
EBIT growth 5Y15.98%
EBIT Next Year99.48%
EBIT Next 3Y32.15%
EBIT Next 5Y20.44%
FCF growth 1Y54.55%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y25.38%
OCF growth 3Y18.54%
OCF growth 5Y26.47%

T-MOBILE US INC / TMUS Fundamental Analysis FAQ

What is the fundamental rating for TMUS stock?

ChartMill assigns a fundamental rating of 5 / 10 to TMUS.


Can you provide the valuation status for T-MOBILE US INC?

ChartMill assigns a valuation rating of 2 / 10 to T-MOBILE US INC (TMUS). This can be considered as Overvalued.


Can you provide the profitability details for T-MOBILE US INC?

T-MOBILE US INC (TMUS) has a profitability rating of 7 / 10.


Can you provide the financial health for TMUS stock?

The financial health rating of T-MOBILE US INC (TMUS) is 3 / 10.


Can you provide the dividend sustainability for TMUS stock?

The dividend rating of T-MOBILE US INC (TMUS) is 4 / 10 and the dividend payout ratio is 37.49%.