Find out why T-Mobile US's -14.5% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model estimates what a business is worth today by projecting the cash it can generate in the future and discounting those cash flows back to their value in the present.
For T-Mobile US, the model starts with last twelve months Free Cash Flow of about $14.0 billion and uses analyst forecasts for the next few years. It then extrapolates further using a 2 Stage Free Cash Flow to Equity approach. On this basis, Simply Wall St projects Free Cash Flow rising to roughly $29.5 billion by 2035, with interim years gradually stepping up from the high teens to mid 20s billions of dollars as the business scales.
When all those future cash flows are discounted back, the intrinsic value comes out at about $529 per share. Compared with the current share price around $195, the DCF implies the stock is roughly 63.1% undervalued. This indicates a substantial margin of safety if these projections prove accurate.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests T-Mobile US is undervalued by 63.1%. Track this in your watchlist or portfolio, or discover 903 more undervalued stocks based on cash flows.
For profitable businesses like T-Mobile US, the price to earnings multiple is a useful way to gauge value because it links what you pay directly to the profits the company is generating today. In general, faster growing and less risky companies can justify a higher PE ratio, while slower growth or higher uncertainty usually means a lower, more conservative multiple is appropriate.
T-Mobile US currently trades on a PE of about 18.4x. That is slightly above the Wireless Telecom industry average of roughly 17.7x, but well below the broader peer group average of around 34.1x. This suggests the market is not pricing it as aggressively as many comparable stocks. Simply Wall St also calculates a Fair Ratio of 16.6x, which is the PE you might expect given T-Mobile US earnings growth outlook, profit margins, industry positioning, market cap and specific risk profile.
This Fair Ratio is more informative than a simple comparison with industry or peers because it adjusts for the company specific drivers that should influence what investors are willing to pay for each dollar of earnings. With the current PE of 18.4x sitting modestly above the 16.6x Fair Ratio, the shares look slightly expensive on this measure.
Result: OVERVALUED
PE ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1442 companies where insiders are betting big on explosive growth.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce you to Narratives, a simple way to turn your view of a company into a story that connects assumptions about future revenue, earnings and margins to a clear fair value estimate you can compare with today’s share price.
A Narrative on Simply Wall St is your structured perspective on a business, hosted within the Community page that millions of investors use, where you spell out what you think will drive T-Mobile US growth, how its margins may evolve, and what that implies for future cash flows and a fair value range.
Because Narratives are tied directly to a live forecast model, they are designed to help you decide how to act by showing whether your fair value is above or below the current market price, and they automatically update when fresh news, guidance or earnings data changes the inputs behind the story.
For example, one T-Mobile US Narrative might lean bullish, assuming sustained 5G leadership, rising margins toward about 17 to 18 percent and a fair value in the higher $200s or lower $300s. A more cautious Narrative could focus on tariff risks, competitive promotions and upfront fiber costs, anchoring fair value nearer $200 and treating recent prices as fully valued or even rich.
Do you think there's more to the story for T-Mobile US? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com