Valuation T-Mobile US, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 13/09/2024 BST			5-day change	1st Jan Change
202.83 ^USD	+0.21%		+2.87%	+26.51%

09-13	T-MOBILE US : JP Morgan gives a Buy rating	ZD
09-12	Top Midday Stories: Moderna Shares Tumble on R&D Expense Cuts; Mastercard to Buy Recorded Future for $2.65 Billion	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	67,094	167,374	144,865	174,182	185,418	236,659	-	-
Change	-	149.46%	-13.45%	20.24%	6.45%	27.64%	-	-
Enterprise Value (EV) ¹	90,535	230,621	215,002	244,166	257,797	313,136	318,312	323,205
Change	-	154.73%	-6.77%	13.56%	5.58%	21.47%	1.65%	1.54%
P/E ratio	19.5x	50.9x	48.1x	68x	23.1x	21.9x	18x	15.2x
PBR	2.33x	2.56x	2.1x	2.48x	2.96x	3.87x	3.92x	4.03x
PEG	-	-1.5x	-5.31x	-4.7x	0x	0.7x	0.8x	0.8x
Capitalization / Revenue	1.49x	2.45x	1.81x	2.19x	2.36x	2.93x	2.8x	2.69x
EV / Revenue	2.01x	3.37x	2.68x	3.07x	3.28x	3.87x	3.77x	3.68x
EV / EBITDA	6.76x	9.39x	7.99x	8.78x	8.76x	9.88x	9.39x	8.99x
EV / EBIT	15.8x	34.8x	31.2x	37.3x	18.1x	17.8x	16x	15.1x
EV / FCF	19.3x	76.8x	38.1x	31.9x	19x	18.5x	17.9x	18.1x
FCF Yield	5.18%	1.3%	2.63%	3.14%	5.27%	5.4%	5.59%	5.52%
Dividend per Share ²	-	-	-	-	0.65	2.649	2.934	3.24
Rate of return	-	-	-	-	0.41%	1.31%	1.45%	1.6%
EPS ²	4.02	2.65	2.41	2.06	6.93	9.256	11.29	13.38
Distribution rate	-	-	-	-	9.38%	28.6%	26%	24.2%
Net sales ¹	44,998	68,397	80,118	79,571	78,558	80,854	84,500	87,931
EBITDA ¹	13,383	24,557	26,924	27,821	29,428	31,680	33,911	35,964
EBIT ¹	5,722	6,636	6,892	6,543	14,266	17,603	19,853	21,443
Net income ¹	3,468	3,064	3,024	2,590	8,317	10,778	12,310	13,426
Net Debt ¹	23,441	63,247	70,137	69,984	72,379	76,477	81,653	86,546
Reference price ²	78.42	134.85	115.98	140.00	160.33	202.83	202.83	202.83
Nbr of stocks (in thousands)	855,575	1,241,187	1,249,054	1,244,154	1,156,475	1,166,784	-	-
Announcement Date	06/02/20	04/02/21	02/02/22	01/02/23	25/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
T-MOBILE US, INC.	21.87x	3.87x	9.87x	+1.31%	236B
AT&T INC.	10.71x	2.25x	6.18x	+5.18%	155B
SOFTBANK GROUP CORP.	34.83x	3.91x	14.17x	+0.52%	86.58B
KDDI CORPORATION	13.88x	1.95x	6.33x	+3.06%	69.72B
VODAFONE GROUP PLC	11.53x	1.35x	4.57x	+5.88%	26.3B
CHINA UNICOM HONG KONG LIMITED	8.25x	0.29x	1.08x	+7.13%	23.65B
ADVANCED INFO SERVICE	23.42x	4.75x	9.29x	+3.71%	22.96B
TELENOR ASA	9.81x	3.35x	7.7x	+7.04%	17.26B
VODACOM GROUP LIMITED	11.41x	1.7x	4.56x	+6.15%	12B
TAIWAN MOBILE CO., LTD.	27.34x	2.05x	10.07x	+3.76%	10.81B
Average	17.30x	2.55x	7.38x	+4.37%	66.02B
Weighted average by Cap.	18.85x	3.01x	8.50x	+3.05%