TMUS · T-Mobile US, Inc.
$201.402026-05-17Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Wireless Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$84
-58.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($84 · $139) Analysts Range ($235 · $310) 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 |
|---|
| 2021.Q4 | $80.1B | — | 9.7% | 9.8% | $7.0B | −$23.7B | −$16.7B | 4.4% | — | 4.6% | $152.5B | $2.71 | — |
| 2022.Q4 | $79.6B | -0.7% | 9.2% | 17.7% | $6.1B | −$17.4B | −$11.3B | 6.1% | — | 4.0% | $152.5B | $2.32 | — |
| 2023.Q4 | $78.6B | -1.3% | 20.4% | 24.4% | $12.1B | −$28.3B | −$16.2B | 5.5% | — | 7.7% | $162.7B | $7.44 | — |
| 2024.Q4 | $81.4B | 3.6% | 24.9% | 22.9% | $15.6B | −$36.2B | −$20.6B | 6.2% | — | 9.4% | $169.0B | $10.15 | — |
| 2025.Q4 | $88.3B | 8.5% | 23.9% | 23.0% | $16.2B | −$32.7B | −$16.5B | 5.9% | — | 9.4% | $175.5B | $9.84 | 10.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2026.Q4 | $94.6B | +7.1% | 23.9% | 22.7% | $17.5B | −$34.5B | −$17.1B | 6.7% | −$16.0B | 9.1% | $210.0B | $13.91 | 14.5 |
| 2027.Q4 | $98.8B | +4.5% | 28.4% | 22.4% | $21.7B | −$14.7B | $7.1B | 6.8% | $6.2B | 10.0% | $224.7B | $17.30 | 11.6 |
| 2028.Q4 | $102.9B | +4.1% | 32.3% | 22.1% | $25.9B | −$10.3B | $15.6B | 7.0% | $12.8B | 11.3% | $235.0B | $20.61 | 9.8 |
| 2029.Q4 | $107.1B | +4.1% | 38.0% | 21.8% | $31.8B | −$16.1B | $15.7B | 7.2% | $12.0B | 13.1% | $251.1B | $25.30 | 8.0 |
| 2030.Q4 | $111.5B | +4.1% | 38.0% | 21.5% | $33.2B | −$15.6B | $17.7B | 7.4% | $12.6B | 12.8% | $266.7B | $26.44 | 7.6 |
|
| Term. Yr+ | $141.9B | 4.1% | 22.1% | 20.0% | $25.2B | −$12.3B | $12.8B | 8.6% | $138.1B | 8.4% | — | — | — |
Active scenario IV: $84 (-58.3% vs market)