T-Mobile US Inc. (T1MU34) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of T-Mobile US Inc. BRL 64.63, price BRL 61.31, upside +5.4%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch T-Mobile US Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 28, 2026.
How to read this chart
60‑month range R$31.43 – R$726.14 · fair‑value band R$33.41 – R$96.47 · the R$61.31 price screens below the R$64.63 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 28, 2026.
Follow T-Mobile US in your weekly email
Every Wednesday you see whether T-Mobile US is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
T-Mobile US, Inc., together with its subsidiaries, provides wireless communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to postpaid, prepaid, and wholesale and other services customers.
Show more
T-Mobile US, Inc., together with its subsidiaries, provides wireless communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to postpaid, prepaid, and wholesale and other services customers. It also provides wireless devices, including smartphones, wearables, tablets, home broadband gateways, headsets, and other mobile communication devices, as well as accessories; financing through equipment installment plans; reinsurance for device insurance policies and extended warranty contracts. The company offers services under the T-Mobile, Metro by T-Mobile, and Mint Mobile brands through its owned and operated retail stores, customer care channels, national retailers, and its websites, as well as through T-Mobile, Metro by T-Mobile, and Mint Mobile apps. It also sells devices to dealers and other third-party distributors for resale through independent third-party retail outlets and various third-party websites. The company was founded in 1994 and is headquartered in Bellevue, Washington. T-Mobile US, Inc. operates as a subsidiary of Deutsche Telekom AG.
Stock analysis
T-Mobile US Inc. (T1MU34) currently trades at R$61.31, while our model-based Fair Value estimate is R$64.63, so the stock looks roughly fairly valued today (gap 5.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of R$74.72 per share, and 17 of the 26 models we run sit above the R$61.31 price.
Bear case: the Asset-Based group reads lowest at R$13.94, and 9 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: R$33.41 (bear) to R$96.47 (bull), the price of R$61.31 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
T-Mobile US Inc. reported revenue of $88.3B in FY2025 versus $80.1B in FY2021, a compound +2.5%/yr. Reported net income was $11.0B in FY2025, compounding +38.1%/yr from FY2021.
Key figures
Market cap R$1.0T (≈ $192B) · P/E ratio 19.0 · P/S ratio 2.36 · EPS (TTM) R$24.36 · Dividend yield 0.9% · Net margin 12.4% · Return on equity 18.0% · Return on assets (EBIT) 6.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 87% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 8% fair-value upside, at 5%, T1MU34 screens richer than that median.
Fair Value models
Bear R$33.41Fair Value R$64.63Bull R$96.47
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (R$15.44 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.2%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.7%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+33.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+32.1%
Dividend (yield on the price)0.9%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 21%
News mood ⓘNews mood, the average tone of recent news (100 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Telecom Services · 237 stocks
Beats the industry median on 8/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+68.7% · Top 25%
Profitability
Return on equity (TTM)18.0% · Above median
Return on assets5.9% · Above median
Net margin (TTM)11.7% · Above median
Operating margin (TTM)24.0% · Top 25%
Growth and dividend
Revenue growth10.6% · Above median
Dividend yield (TTM)0.9% · Bottom 25%
Balance sheet
Debt / equity1.37× · Highest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "T-Mobile US Inc. Fair Value". https://www.fairvalue-calculator.com/stock/T1MU34
Frequently asked questions
Is T-Mobile US Inc. (T1MU34) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of R$64.63 versus a price of R$61.31, about +5% upside (fairly valued).
What is the fair value of T1MU34?
Our model-based fair value for T-Mobile US Inc. is R$64.63 (as of Sep 28, 2026), built from audited fundamentals. The current price: R$61.31.
What is the quality score of T1MU34?
T-Mobile US Inc. has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for T-Mobile US Inc. (T1MU34)?
Our model-based price target is the fair value of R$64.63 (as of Sep 28, 2026) from 26 valuation models. Cautious scenario R$33.41, optimistic scenario R$96.47. It is a calculation from audited fundamentals, not an analyst target.
What is the T-Mobile US Inc. stock forecast for 2026?
Our models put fair value at R$64.63, about +5% upside versus a price of R$61.31 (fairly valued). Cautious scenario R$33.41, optimistic scenario R$96.47. The calculation is refreshed regularly with new filings.
What is the revenue of T-Mobile US Inc. (T1MU34)?
T-Mobile US Inc. reported trailing-twelve-month revenue of about $90.5B (latest available figure, as of Sep 28, 2026).
Does T-Mobile US Inc. pay a dividend?
T-Mobile US Inc. currently shows a dividend yield of about 0.87% relative to its recent price (as of Sep 28, 2026).
What is the intrinsic value of T-Mobile US Inc. (T1MU34)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For T-Mobile US Inc. it is R$64.63 per share (as of Sep 28, 2026), against a price of R$61.31. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is T-Mobile US Inc. stock overvalued or undervalued in 2026?
As of Sep 28, 2026, T1MU34 trades below its calculated fair value: price R$61.31, fair value R$64.63, a gap of about +5% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of T1MU34?
No. The price is what the market pays today (R$61.31); the fair value is what the company's own numbers justify (R$64.63). For T-Mobile US Inc. the two are R$3.32 per share apart. That gap is exactly why we show both numbers side by side.
How much is T-Mobile US Inc. worth?
The market values T-Mobile US Inc. at about R$1.0T (market capitalisation, as of Sep 28, 2026). Per share that is R$61.31; our models calculate a fair value of R$64.63 per share.
What do the bullish and bearish scenarios say about T1MU34?
Our models span a range for T-Mobile US Inc.: cautious scenario R$33.41, base R$64.63, optimistic R$96.47 per share (as of Sep 28, 2026, price R$61.31). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of T1MU34?
T-Mobile US Inc. trades at a price-to-earnings ratio of 19.0 (as of Sep 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$64.63 is built from several models across several years. Other multiples: PEG 0.7.
What is the PEG ratio of T1MU34?
The PEG ratio of T-Mobile US Inc. is 0.71 (P/E divided by earnings growth, as of Sep 28, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of T-Mobile US Inc. (T1MU34)?
Balance-sheet figures for T-Mobile US Inc. (as of Sep 28, 2026): return on equity 18.0%, debt of 1.37 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is T1MU34 from its 52-week high?
T-Mobile US Inc. trades at R$61.31, about 87% below its 52-week high of R$487.77 and 3% above the low of R$59.27 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of R$64.63 is for.
Which stocks are comparable to T-Mobile US Inc.?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, AT&T Inc, Bharti Airtel Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is T-Mobile US Inc. stock attractive at the current price?
The data as of Sep 28, 2026: price R$61.31, calculated fair value R$64.63 (+5%), Quality Score 67/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of T1MU34 calculated?
We run T-Mobile US Inc. through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$64.63, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. T-Mobile US Inc. currently trades 5 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of T-Mobile US Inc. (T1MU34)?
The closing price on Oct 2, 2026 was R$61.31. Our model-based fair value is R$64.63, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with T-Mobile US Inc. right now?
The model range is unusually wide (R$33.41 to R$96.47). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of T-Mobile US Inc.
How large is the market capitalisation of T-Mobile US Inc. (T1MU34)?
The market capitalisation of T-Mobile US Inc. is R$1.0T (≈ $192B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of T-Mobile US Inc. (T1MU34)?
The price-to-sales ratio of T-Mobile US Inc. is 2.36 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of T-Mobile US Inc. (T1MU34)?
Earnings per share at T-Mobile US Inc. are R$24.36 (price ÷ EPS = P/E 19.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of T-Mobile US Inc. (T1MU34)?
The dividend yield of T-Mobile US Inc. is 0.9% (payout 2.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of T-Mobile US Inc. (T1MU34)?
The net margin of T-Mobile US Inc. is 12.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of T-Mobile US Inc. (T1MU34)?
The return on equity (ROE) of T-Mobile US Inc. is 18.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of T-Mobile US Inc. (T1MU34)?
On an EBIT basis the return on assets of T-Mobile US Inc. is 6.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of T-Mobile US Inc. (T1MU34)?
The operating margin of T-Mobile US Inc. is 24.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at T-Mobile US Inc. (T1MU34)?
Revenue at T-Mobile US Inc. is growing +10.6% versus a year earlier (3y avg +3.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at T-Mobile US Inc. (T1MU34)?
Earnings per share at T-Mobile US Inc. are growing −12.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does T-Mobile US Inc. (T1MU34) generate?
The free cash flow of T-Mobile US Inc. is $15.4B (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does T-Mobile US Inc. (T1MU34) carry?
The net debt of T-Mobile US Inc. is $80.7B (fiscal year 2025, ≈ 5.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch T-Mobile US Inc. in the live analysis
One click puts T-Mobile US Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
