T-Mobile US, Inc. (TMUS)
Communication Services · Wireless Telecommunication Services · US stock · S&P 500 component
$159.10
▲ +2.07 (1.32%)
Fair valueUndervalued
$369 +132.2% to fair value
$185fair band $259–$480$554
Day's range
$156.56 – $159.65
52-week range
$147.90 – $225.77
About T-Mobile US, Inc.
T-Mobile US is a wireless carrier that provides mobile phone, data and home internet services to consumers and businesses in the United States. It operates a large nationwide network and sells devices through retail stores, online and through partners. Revenue comes mainly from monthly service plans, along with device sales and financing, and it grew its scale after merging with Sprint.
T-Mobile US, Inc. generated $92.2 billion in revenue during the last twelve months. The three-year revenue growth rate is 3.5% a year. Operating margin stands at 19.8%, showing profit left after running costs. Return on invested capital stands at 23%. Net debt is 0.1 times of EBITDA. A dividend is paid, with a yield of 2.6%. The X-Ray Score is 67 out of 100.
Written with AI from public information and the filing figures on this page, then checked automatically for unsupported numbers. It can contain mistakes: read the company's own filings below before relying on it.
Price chart
52-wk range $147.90 – $225.77Volume 5,906,100Daily, split-adjusted
Vitals
Market cap$172.2B
52-week range$147.90 – $225.77
Volume (last day)5,906,100
P/E (TTM)16.7
EBIT / EV yield10.4%
Free-cash-flow yield10.7%
Dividend yield2.6%
Revenue (TTM)$92.2B
Net income (TTM)$10.6B
Operating margin19.8%
Return on capital23.4%
Debt incl. leases$6.1B
Cash & securities$2.8B
Debt = borrowings plus lease liabilities. Cash & securities = cash, equivalents and short-term marketable securities (long-term securities are not counted, so net cash can be understated for companies like Apple). Net debt = debt minus cash & securities. Source: latest SEC 10-Q/10-K. EBIT / EV yield = operating profit divided by market cap plus net debt.
Fair value estimate
$369model spread $343 – $411
Undervalued
+132.2% to fair value
Equal blend of three models: peer multiples, a fundamentals-adjusted multiple (growth, ROIC and margin) and a 10-year DCF scaled to the market's average. Earnings-power value (no growth) is a floor and not part of the blend. Model uncertainty is Medium, so the safety margin is 30%.
Price $159
Undervalued < $259Fair $259 – $480Overvalued > $480
10-year DCF (market-scaled)
$498
Peer multiples
$290
Earnings power floor (not blended)
$148
Fundamentals-adjusted multiple
$320
Growth the price implies
-6.1%/yr
A model estimate, not a price target or recommendation. Inputs: risk-free 5.09%, equity risk premium 4.23% (Damodaran). How it works.
What this means
Average business at a low price
Our models put fair value above today's price, but models can be wrong, so check the business first. A high score does not guarantee a good outcome; it shifts the odds a little. Use the checklist as a prompt for your own research.
Before you invest · decision checklist
Ticked boxes are filled in from our data; the rest are yours to answer.
The five-lens scan
Every score explained in one sentence, ranked against Communication Services peers. Open a lens to see the numbers behind it.
Valuation
Strong
86/100
Cheap against its sector on earnings and cash flow.
See the numbers →
EBIT / EV yield10.4%
Free-cash-flow yield10.7%
Fair value vs price2.3×
Growth
Fair
68/100
Growing at a typical pace for its sector.
See the numbers →
Revenue growth (3y)3.5%
EPS growth (3y)67.7%
Growth consistency90%
Profitability
Fair
60/100
Returns on capital are typical for its sector.
See the numbers →
Return on invested capital23.4%
Operating margin19.8%
Financial health
Fair
56/100
Balance sheet is in typical shape for its sector.
See the numbers →
Piotroski F-Score6 / 9
Net debt / EBITDA0.1×
Interest coverNo interest cost
Dividends
Fair
59/100
Dividend is typical for its sector.
See the numbers →
Dividend yield2.6%
Dividends vs free cash flow24%
Quarterly results: last 6 quarters
+6.6%
Mar '25
+6.9%
Jun '25
+8.9%
Sep '25
+11.3%
Dec '25
+10.6%
Mar '26
+7.9%
Jun '26
Revenue against the same quarter a year earlier. Latest quarter revenue $22.8B, diluted EPS $2.99.
Compare with peers
ECHO EchoStar CORP21Other Wireless Telecommunication Services companies by X-Ray Score.
Fundamentals checklist
● 9 Good · ● 5 Average · ● 1 BadCash quality
Earnings backed by cashGood
Free-cash-flow yieldGood
Risk models
Altman Z''Average
Piotroski F-ScoreAverage
Growth
EPS growth (3y)Good
Free-cash-flow growth (3y)Good
Revenue growth (3y)Bad
Growth consistencyAverage
Balance sheet
Current ratioAverage
Net debt / EBITDAGood
Interest coverGood
Valuation
Fair value vs priceGood
EBIT / EV yieldGood
Profitability
Return on invested capitalGood
Operating marginAverage
Each check is graded against the company's sector, not a fixed number. Checklist score 70/100.
Financials
| FY21 | FY22 | FY23 | FY24 | FY25 | |
|---|---|---|---|---|---|
| Revenue | $80.1B | $79.6B | $78.6B | $81.4B | $88.3B |
| Operating income | $6.9B | $6.5B | $14.3B | $18.0B | $18.3B |
| Net income | $3.0B | $2.6B | $8.3B | $11.3B | $11.0B |
| Operating cash flow | $13.9B | $16.8B | $18.6B | $22.3B | $28.0B |
| Operating margin | 8.6% | 8.2% | 18.2% | 22.1% | 20.7% |
| Free cash flow | $1.6B | $2.8B | $8.8B | $13.5B | $18.0B |
| Diluted EPS | $2.41 | $2.06 | $6.93 | $9.66 | $9.72 |
Fiscal years, from SEC filings.
Technical summary
Daily
Strongly bearish
0 bullish · 4 neutral · 12 bearish
Weekly
Strongly bearish
0 bullish · 1 neutral · 11 bearish
Monthly
Strongly bearish
0 bullish · 1 neutral · 7 bearish
Moving averages (daily)
| SMA 10 | 159.8 | Bearish |
| EMA 10 | 159.1 | Bearish |
| SMA 20 | 162.0 | Bearish |
| EMA 20 | 162.6 | Bearish |
| SMA 50 | 172.5 | Bearish |
| EMA 50 | 169.7 | Bearish |
| SMA 100 | 176.9 | Bearish |
| EMA 100 | 176.5 | Bearish |
| SMA 200 | 187.6 | Bearish |
| EMA 200 | 186.3 | Bearish |
Oscillators (daily)
| RSI (14) | 43.38 | Neutral |
| MACD (12, 26) | -4.65 | Bearish |
| Momentum (12) | -2.44 | Bearish |
| Stochastic %K (14) | 46.86 | Neutral |
| Williams %R (14) | -53.14 | Neutral |
| CCI (20) | -55.46 | Neutral |
Pivot points (classic, last session)
S3 154.1 | S2 155.3 | S1 157.2 | Pivot 158.4 | R1 160.3 | R2 161.5 | R3 163.4 |
Signals describe what the chart is doing, not what to do. Moving averages: price above the average is bullish. Oscillators use the usual thresholds (RSI 30/70, Stochastic 20/80, CCI ±100, Williams %R −80/−20; MACD and momentum above zero are bullish). Weekly and monthly views use closing prices only.
Dividends
Paid, last 12 months
4.08 USD
Yield on today's price
2.56%
Frequency
Quarterly
Next ex-dividend date
25 Nov 2026
| Ex-dividend date | Amount per share |
|---|---|
| 25 Nov 2026 (upcoming) | 1.1700 |
| 28 Aug 2026 | 1.0200 |
| 29 May 2026 | 1.0200 |
| 27 Feb 2026 | 1.0200 |
| 26 Nov 2025 | 1.0200 |
| 29 Aug 2025 | 0.8800 |
| 30 May 2025 | 0.8800 |
| 28 Feb 2025 | 0.8800 |
| 27 Nov 2024 | 0.8800 |
| 30 Aug 2024 | 0.6500 |
| 31 May 2024 | 0.6500 |
| 29 Feb 2024 | 0.6500 |
Ex-dividend dates and amounts from EODHD. Shown as declared, before tax.
TMUS SEC filings
3 Sep 2026
8-KSEC EDGAR
Director or officer change; Regulation FD disclosure
23 Jul 2026
10-QSEC EDGAR
Quarterly report
23 Jul 2026
8-KSEC EDGAR
Results of operations
7 Jul 2026
8-KSEC EDGAR
Director or officer change; Regulation FD disclosure
18 Jun 2026
8-KSEC EDGAR
Shareholder vote results
28 Apr 2026
10-QSEC EDGAR
Quarterly report
28 Apr 2026
8-KSEC EDGAR
Results of operations
27 Apr 2026
DEF 14ASEC EDGAR
Proxy statement
Where the numbers come from
Statements SEC EDGAR filings (10-K, 10-Q), quarters derived from year-to-date figures.
Prices end-of-day closes, split-adjusted.
Industry inputs beta, multiples and equity risk premium from Damodaran Online (NYU Stern).
StocksXray is for education only and is not financial advice. Scores and fair values are model estimates from public filings and carry uncertainty.