Valuation T-Mobile US, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 22/01/2026 GMT			Pre-market 14:06:09
185.39 ^USD	+0.97%		185.15	-0.13%

01-22	T-Mobile US Plans $3 Billion Redemption of 2028 Notes	MT
01-22	T-Mobile announces redemption of 4.750% senior notes due February 1, 2028	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	167,374	144,865	174,182	185,418	256,154	207,360	207,360	-
Change	-	-13.45%	20.24%	6.45%	38.15%	-19.05%	0%	-
Enterprise Value (EV) ¹	230,621	215,002	244,166	257,797	331,336	289,647	287,462	286,217
Change	-	-6.77%	13.56%	5.58%	28.53%	-12.58%	-0.75%	-0.43%
P/E ratio	50.9x	48.1x	68x	23.1x	22.8x	18.5x	16x	12.6x
PBR	2.56x	2.1x	2.48x	2.96x	4.09x	3.52x	3.57x	3.44x
PEG	-	-5.31x	-4.7x	0x	0.6x	5.04x	1x	0.5x
Capitalization / Revenue	2.45x	1.81x	2.19x	2.36x	3.15x	2.35x	2.19x	2.1x
EV / Revenue	3.37x	2.68x	3.07x	3.28x	4.07x	3.29x	3.04x	2.9x
EV / EBITDA	9.39x	7.99x	8.78x	8.76x	10.4x	8.56x	7.71x	7.13x
EV / EBIT	34.8x	31.2x	37.3x	18.1x	18.4x	15.4x	13.7x	11.7x
EV / FCF	76.8x	38.1x	31.9x	19x	19.5x	16.2x	15.2x	13.6x
FCF Yield	1.3%	2.63%	3.14%	5.27%	5.14%	6.16%	6.56%	7.33%
Dividend per Share ²	-	-	-	0.65	2.83	3.606	4.075	4.475
Rate of return	-	-	-	0.41%	1.28%	1.95%	2.2%	2.41%
EPS ²	2.65	2.41	2.06	6.93	9.66	10.01	11.6	14.71
Distribution rate	-	-	-	9.38%	29.3%	36%	35.1%	30.4%
Net sales ¹	68,397	80,118	79,571	78,558	81,400	88,166	94,536	98,715
EBITDA ¹	24,557	26,924	27,821	29,428	31,864	33,818	37,273	40,164
EBIT ¹	6,636	6,892	6,543	14,266	18,010	18,756	20,997	24,538
Net income ¹	3,064	3,024	2,590	8,317	11,339	11,341	12,761	15,411
Net Debt ¹	63,247	70,137	69,984	72,379	75,182	82,287	80,102	78,857
Reference price ²	134.85	115.98	140.00	160.33	220.73	185.39	185.39	185.39
Nbr of stocks (in thousands)	1,241,187	1,249,054	1,244,154	1,156,475	1,160,487	1,118,507	1,118,507	-
Announcement Date	04/02/21	02/02/22	01/02/23	25/01/24	29/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
T-MOBILE US, INC.	18.51x	3.29x	8.56x	1.95%	207B
AT&T INC.	8.03x	2.28x	6.15x	4.71%	167B
SOFTBANK GROUP CORP.	9.07x	5.16x	23.85x	0.32%	156B
KDDI CORPORATION	13.65x	2.22x	7.23x	3.04%	63.72B
VODAFONE GROUP PLC	15.81x	1.37x	4.83x	4.05%	32.75B
ADVANCED INFO SERVICE	22.93x	5.41x	10.07x	3.98%	32.72B
CHINA UNICOM (HONG KONG) LIMITED	9.49x	0.4x	1.57x	6.81%	29.9B
TELENOR ASA	18.32x	3.73x	8.32x	6.17%	21.69B
VODACOM GROUP LIMITED	14.1x	2x	5.33x	4.96%	17.72B
Average	14.44x	2.87x	8.43x	4%	80.97B
Weighted average by Cap.	13.26x	3.23x	10.69x	2.91%