Fair Value Distribution — percentile bands
91.0% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-2.4%/yr
±4.9% · revenue growth to justify current price
FCF-Based Reverse DCF
-1.6%/yr
±3.2% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
T-Mobile US, Inc., together with its subsidiaries, provides wireless communications services in the United States, Puerto Rico, and the United States Virgin Islands.
No Eagle analysis yet. Request a full review including conviction score, bull/bear cases, and thesis.
No analysis yet
No analysis yet
TMUS delivered industry-best results in FY2025: service revenue +8% to $71.3B, Core Adjusted EBITDA +7% to $33.9B, FCF $18.0B. Postpaid phone net adds of 3.3M and total net adds of 7.8M were industry-...