T-Mobile US, Inc. (TMUS)
Radiotelephone Communications
Latest Price
$172.71
TTM P/E
18.07
Normalized P/E
25.02
Div Yield
2.36%
Book Value
51.58
P/B Ratio
3.35
Valuation metrics
adjust assumptions →EPS: $9.72
Book value / share: $53.48
Formula: √(22.5 × EPS × BVPS)
Graham Number
$108.15
37% downside
Base FCF: $8.8B (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$511.30
+196% upside
EPS: $9.72
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$243.00
+41% upside
Institutional Ownership
39.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 39.12M | $8.21B | 3.64% | +53.4K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 29.73M | $6.24B | 2.77% | -- | 2026-03-31 |
| PRICE T ROWE ASSOCIATES INC /MD/ | 28.49M | $5.98B | 2.65% | +697.1K | 2026-03-31 |
| STATE STREET CORP | 23.72M | $4.98B | 2.21% | -1.56M | 2026-03-31 |
| WELLINGTON MANAGEMENT GROUP LLP | 17.20M | $3.61B | 1.60% | +614.8K | 2026-03-31 |
| MORGAN STANLEY | 14.39M | $3.02B | 1.34% | +1.80M | 2026-03-31 |
| FMR LLC | 12.53M | $2.63B | 1.17% | -3.20M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 12.43M | $2.60B | 1.16% | +224.5K | 2026-03-31 |
| SOFTBANK GROUP CORP. | 10.00M | $2.10B | 0.93% | -18.50M | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 9.94M | $2.09B | 0.92% | -- | 2026-03-31 |