TMUS · T-Mobile US, Inc.
$182.682026-07-21Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Wireless Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$96
-47.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($96 · $189) Analysts Range ($224 · $285) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $78.6B | — | 20.2% | 24.3% | $12.0B | −$25.0B | −$13.0B | 5.7% | — | 7.5% | $159.2B | $7.55 | — |
| 2024.Q4 | $78.6B | 0.0% | 20.2% | 22.9% | $12.2B | −$27.6B | −$15.4B | 6.2% | — | 7.6% | $160.4B | $7.55 | — |
| 2025.Q1 | $81.4B | 3.6% | 24.6% | 22.7% | $15.5B | −$32.7B | −$17.2B | 6.0% | — | 9.5% | $165.6B | $10.29 | — |
| 2025.Q4 | $81.4B | 0.0% | 24.6% | 23.0% | $15.4B | −$28.4B | −$13.0B | 5.9% | — | 9.1% | $171.2B | $10.29 | — |
| 2026.Q1 | $90.5B | 11.2% | 22.6% | 23.5% | $15.7B | −$21.3B | −$5.6B | 5.8% | — | 9.2% | $170.2B | $9.57 | 9.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2027.Q1 | $95.7B | +5.8% | 23.6% | 23.1% | $17.4B | −$24.7B | −$7.3B | 6.5% | −$6.9B | 9.5% | $194.9B | $14.20 | 12.9 |
| 2028.Q1 | $99.9B | +4.4% | 27.9% | 22.8% | $21.5B | −$13.2B | $8.4B | 6.7% | $7.4B | 10.7% | $208.1B | $17.58 | 10.4 |
| 2029.Q1 | $104.3B | +4.3% | 32.0% | 22.4% | $25.8B | −$10.2B | $15.7B | 6.9% | $12.9B | 12.1% | $218.3B | $21.10 | 8.7 |
| 2030.Q1 | $108.7B | +4.3% | 36.3% | 22.1% | $30.7B | −$16.6B | $14.1B | 7.1% | $10.8B | 13.6% | $234.9B | $25.09 | 7.3 |
| 2031.Q1 | $113.4B | +4.3% | 36.3% | 21.7% | $32.2B | −$16.2B | $16.0B | 7.3% | $11.5B | 13.3% | $251.1B | $26.28 | 7.0 |
|
| Term. Yr+ | $144.8B | 4.1% | 21.9% | 20.0% | $25.4B | −$12.2B | $13.2B | 8.6% | $142.9B | 8.5% | — | — | — |
Active scenario IV: $96 (-47.5% vs market)