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

NASDAQ:TMUS • US8725901040

Current stock price

189.8 USD
-4.27 (-2.2%)
At close:
189.61 USD
-0.19 (-0.1%)
After Hours:

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

8

1. TMUS Profitability Analysis

1.1 Basic Checks

  • TMUS had positive earnings in the past year.
  • TMUS had a positive operating cash flow in the past year.
  • Each year in the past 5 years TMUS has been profitable.
  • Each year in the past 5 years TMUS had a positive operating cash flow.
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

  • TMUS has a Return On Assets of 5.01%. This is in the better half of the industry: TMUS outperforms 68.18% of its industry peers.
  • TMUS has a better Return On Equity (18.57%) than 77.27% of its industry peers.
  • TMUS has a better Return On Invested Capital (7.42%) than 63.64% of its industry peers.
  • 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 7.51%.
  • 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

  • TMUS has a better Profit Margin (12.45%) than 81.82% of its industry peers.
  • In the last couple of years the Profit Margin of TMUS has grown nicely.
  • With a decent Operating Margin value of 21.26%, TMUS is doing good in the industry, outperforming 72.73% of the companies in the same industry.
  • TMUS's Operating Margin has improved in the last couple of years.
  • TMUS has a better Gross Margin (62.93%) than 77.27% of its industry peers.
  • 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

  • TMUS has a Return on Invested Capital (ROIC), which is just above the Cost of Capital (WACC), which means it is creating some value.
  • Compared to 1 year ago, TMUS has less shares outstanding
  • Compared to 5 years ago, TMUS has less shares outstanding
  • 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

  • Based on the Altman-Z score of 1.62, we must say that TMUS is in the distress zone and has some risk of bankruptcy.
  • TMUS's Altman-Z score of 1.62 is fine compared to the rest of the industry. TMUS outperforms 72.73% of its industry peers.
  • The Debt to FCF ratio of TMUS is 5.97, which is a neutral value as it means it would take TMUS, 5.97 years of fcf income to pay off all of its debts.
  • TMUS has a Debt to FCF ratio (5.97) which is comparable to the rest of the industry.
  • TMUS has a Debt/Equity ratio of 1.45. This is a high value indicating a heavy dependency on external financing.
  • With a Debt to Equity ratio value of 1.45, TMUS perfoms like the industry average, outperforming 40.91% of the companies in the same industry.
Industry RankSector Rank
Debt/Equity 1.45
Debt/FCF 5.97
Altman-Z 1.62
ROIC/WACC1.01
WACC7.32%
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.
  • TMUS has a Current ratio of 1.00. This is comparable to the rest of the industry: TMUS outperforms 54.55% of its industry peers.
  • TMUS has a Quick Ratio of 1.00. This is a bad value and indicates that TMUS is not financially healthy enough and could expect problems in meeting its short term obligations.
  • TMUS's Quick ratio of 0.90 is in line compared to the rest of the industry. TMUS outperforms 54.55% 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.
  • TMUS shows a strong growth in Earnings Per Share. Measured over the last years, the EPS has been growing by 26.28% yearly.
  • TMUS shows quite a strong growth in Revenue. In the last year, the Revenue has grown by 8.49%.
  • Measured over the past years, TMUS shows a small growth in Revenue. The Revenue has been growing by 5.24% on average per year.
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

  • The Earnings Per Share is expected to grow by 18.30% on average over the next years. This is quite good.
  • The Revenue is expected to grow by 4.57% on average over the next years.
EPS Next Y6.78%
EPS Next 2Y17.33%
EPS Next 3Y19.82%
EPS Next 5Y18.3%
Revenue Next Year7.27%
Revenue Next 2Y5.92%
Revenue Next 3Y5.38%
Revenue Next 5Y4.57%

3.3 Evolution

  • Although the future EPS growth is still strong, it is not able to hold up the even more excellent growth rate of 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

3

4. TMUS Valuation Analysis

4.1 Price/Earnings Ratio

  • TMUS is valuated rather expensively with a Price/Earnings ratio of 19.19.
  • Compared to the rest of the industry, the Price/Earnings ratio of TMUS indicates a somewhat cheap valuation: TMUS is cheaper than 63.64% of the companies listed in the same industry.
  • When comparing the Price/Earnings ratio of TMUS to the average of the S&P500 Index (27.42), we can say TMUS is valued slightly cheaper.
  • Based on the Price/Forward Earnings ratio of 17.97, the valuation of TMUS can be described as rather expensive.
  • Based on the Price/Forward Earnings ratio, TMUS is valued a bit more expensive than the industry average as 77.27% of the companies are valued more cheaply.
  • TMUS's Price/Forward Earnings ratio indicates a similar valuation than the S&P500 average which is at 22.24.
Industry RankSector Rank
PE 19.19
Fwd PE 17.97
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

  • TMUS's Enterprise Value to EBITDA ratio is in line with the industry average.
  • TMUS's Price/Free Cash Flow is on the same level as the industry average.
Industry RankSector Rank
P/FCF 13.56
EV/EBITDA 9.3
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 an outstanding profitability rating, which may justify a higher PE ratio.
  • A more expensive valuation may be justified as TMUS's earnings are expected to grow with 19.82% in the coming years.
PEG (NY)2.83
PEG (5Y)0.73
EPS Next 2Y17.33%
EPS Next 3Y19.82%

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 2.00%, TMUS has a reasonable but not impressive dividend return.
  • Compared to an average industry Dividend Yield of 6.08, TMUS has a dividend in line with its industry peers.
  • Compared to an average S&P500 Dividend Yield of 1.81, TMUS has a dividend comparable with the average S&P500 company.
Industry RankSector Rank
Dividend Yield 2%

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.
  • The dividend of TMUS decreased in the last 3 years.
Dividend Growth(5Y)123.73%
Div Incr Years2
Div Non Decr Years2
TMUS Yearly Dividends per shareTMUS Yearly Dividends per shareYearly Dividends per share 2023 2024 2025 2026 1 2 3

5.3 Sustainability

  • TMUS pays out 37.49% of its income as dividend. This is a sustainable payout ratio.
  • TMUS's earnings are growing slower than its dividend. This means the dividend growth is not sustainable.
DP37.49%
EPS Next 2Y17.33%
EPS Next 3Y19.82%
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 (4/24/2026, 8:11:19 PM)

After market: 189.61 -0.19 (-0.1%)

189.8

-4.27 (-2.2%)

Chartmill FA Rating
GICS IndustryGroupTelecommunication Services
GICS IndustryWireless Telecommunication Services
Earnings (Last)02-11
Earnings (Next)04-28
Inst Owners42.57%
Inst Owner Change-0.05%
Ins Owners0.38%
Ins Owner Change-0.05%
Market Cap209.13B
Revenue(TTM)88.31B
Net Income(TTM)10.99B
Analysts77.84
Price Target268.66 (41.55%)
Short Float %4.39%
Short Ratio3.42
Dividend
Industry RankSector Rank
Dividend Yield 2%
Yearly Dividend3.66
Dividend Growth(5Y)123.73%
DP37.49%
Div Incr Years2
Div Non Decr Years2
Ex-Date05-29
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)-0.13%
PT rev (3m)-1.42%
EPS NQ rev (1m)-0.71%
EPS NQ rev (3m)-22.53%
EPS NY rev (1m)-0.56%
EPS NY rev (3m)-9.67%
Revenue NQ rev (1m)0.03%
Revenue NQ rev (3m)0.23%
Revenue NY rev (1m)-0.01%
Revenue NY rev (3m)-0.07%
Valuation
Industry RankSector Rank
PE 19.19
Fwd PE 17.97
P/S 2.37
P/FCF 13.56
P/OCF 7.48
P/B 3.53
P/tB N/A
EV/EBITDA 9.3
EPS(TTM)9.89
EY5.21%
EPS(NY)10.56
Fwd EY5.56%
FCF(TTM)14
FCFY7.38%
OCF(TTM)25.37
OCFY13.36%
SpS80.15
BVpS53.73
TBVpS-51.14
PEG (NY)2.83
PEG (5Y)0.73
Graham Number109.345 (-42.39%)
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 1.62
F-Score6
WACC7.32%
ROIC/WACC1.01
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 Y6.78%
EPS Next 2Y17.33%
EPS Next 3Y19.82%
EPS Next 5Y18.3%
Revenue 1Y (TTM)8.49%
Revenue growth 3Y3.53%
Revenue growth 5Y5.24%
Sales Q2Q%11.26%
Revenue Next Year7.27%
Revenue Next 2Y5.92%
Revenue Next 3Y5.38%
Revenue Next 5Y4.57%
EBIT growth 1Y3.54%
EBIT growth 3Y11.78%
EBIT growth 5Y15.98%
EBIT Next Year99.06%
EBIT Next 3Y32.05%
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.


What is the valuation status of T-MOBILE US INC (TMUS) stock?

ChartMill assigns a valuation rating of 4 / 10 to T-MOBILE US INC (TMUS). This can be considered as Fairly Valued.


What is the profitability of TMUS stock?

T-MOBILE US INC (TMUS) has a profitability rating of 8 / 10.


How financially healthy is T-MOBILE US INC?

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


What is the expected EPS growth for T-MOBILE US INC (TMUS) stock?

The Earnings per Share (EPS) of T-MOBILE US INC (TMUS) is expected to grow by 6.78% in the next year.