Research / Stock / TMUS
T
TMUS
T-Mobile US, Inc.
181.61
-1.01 -0.55%
close 2026-08-25
Assumptions
-8.4%
Market is pricing -8.4%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
6.56%
6.6% derived for this company beta 0.41 (1254d vs the S&P 500) · cost of equity 6.6% = 4.7% risk-free + 0.41 × 4.5% premium · treated as all-equity no market cap; capital structure assumed all-equity
Fair value
$182.06
+0.2%
At the market's assumptionsCurrent price $181.61Enterprise value 200.6B
Bear $121.33 (-13.4% growth)Bull $276.13 (-3.4%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -8.4%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
43% the 10 forecast years57% terminal value