← Scroll for more →
T-Mobile US, Inc. (TMUS)
Radiotelephone Communications
Latest Price
$163.08
TTM P/E
17.06
Normalized P/E
22.80
Div Yield
2.50%
Book Value
51.99
P/B Ratio
3.14
Valuation metrics
adjust assumptions →EPS: $9.72
Book value / share: $53.48
Formula: √(22.5 × EPS × BVPS)
Graham Number
$108.15
34% 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
+214% upside
EPS: $9.72
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$223.56
+37% upside
Institutional Ownership
44.4% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 39.50M | $6.63B | 3.68% | +383.8K | 2026-06-30 |
| Invesco Ltd. | 31.88M | $5.35B | 2.97% | +23.77M | 2026-06-30 |
| Vanguard Capital Management LLC | 29.36M | $4.92B | 2.73% | -366.5K | 2026-06-30 |
| Price T Rowe Associates Inc | 25.48M | $4.27B | 2.37% | -3.01M | 2026-06-30 |
| State Street Corp | 25.02M | $4.20B | 2.33% | +1.30M | 2026-06-30 |
| Goldman Sachs Group Inc | 19.04M | $3.19B | 1.77% | +12.22M | 2026-06-30 |
| Morgan Stanley | 14.52M | $2.44B | 1.35% | +135.1K | 2026-06-30 |
| Geode Capital Management, LLC | 12.76M | $2.13B | 1.19% | +326.6K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 10.37M | $1.74B | 0.96% | +430.4K | 2026-06-30 |
| Softbank Group Corp. | 10.00M | $1.68B | 0.93% | -- | 2026-06-30 |