Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 185

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 186

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 187

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 188

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 189

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 190

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 191

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 192

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 193

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 194

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 195

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 196

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 197

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 198

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 199

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 200

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 201

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 202

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 203

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 204

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 205

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 206

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 207

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 208

Warning: implode(): Invalid arguments passed in /home3/webhub/public_html/x-fin.com/stocks/a-inc/a-main-2.php on line 209

Intrinsic value of T-Mobile US - TMUS

Previous Close

$62.88

  Intrinsic Value

$n/a

stock screener

  Rating & Target

Previous close

$62.88

 
Intrinsic value

$n/a

 
Up/down potential
 
Rating

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of TMUS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
(a)
   1
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 20
-100.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
Revenue, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Variable operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Operating income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
EBITDA, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Interest expense (income), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Earnings before tax, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Adjusted assets (=assets-cash), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Revenue / Adjusted assets
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 126
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 128
0.000
Average production assets, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Working capital, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total debt, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total liabilities, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total equity, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total liabilities and equity, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Debt-to-equity ratio
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 175
0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
Adjusted equity ratio
  
Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/tbl-cashflow.php on line 182
0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000
  0.000

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Depreciation, amort., depletion, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Funds from operations, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Change in working capital, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from operations, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Maintenance CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
New CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from investing activities, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Free cash flow, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Issuance/(repayment) of debt, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total cash flow (excl. dividends), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Retained Cash Flow (-), $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Discount rate, %
 
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
  0.00
PV of cash for distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the U.S. Virgin Islands. The company offers voice, messaging, and data services to approximately 71 million customers in the postpaid, prepaid, and wholesale markets. It also provides wireless devices, including smartphones, tablets, and other mobile communication devices, as well as accessories that are manufactured by various suppliers. The company offers services, devices, and accessories under the T-Mobile and MetroPCS brands through its owned and operated retail stores, as well as Websites. T-Mobile US, Inc. also sells its devices and accessories to dealers and other third party distributors for resale through independent third-party retail outlets and various third-party Websites. As of December 31, 2016, it had approximately 2,000 T-Mobile and MetroPCS retail locations, including stores and kiosks. The company was founded in 1994 and is headquartered in Bellevue, Washington. T-Mobile US, Inc. is as a subsidiary of Deutsche Telekom Holding B.V.


Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 4

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 5

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 6

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 7

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 8

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 9

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 10

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 11

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 12

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 13

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 22

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 23

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 26

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 27

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 28

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 30

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 32

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 34

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 36

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 38

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 40

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 42

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

Warning: Division by zero in /home3/webhub/public_html/x-fin.com/stocks/a-inc/ratios.php on line 44

FINANCIAL RATIOS  of  T-Mobile US (TMUS)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 0%
Ret/ On Assets - 3 Yr. Avg. 0%
Return On Total Capital 0%
Ret/ On T. Cap. - 3 Yr. Avg. 0%
Return On Equity 0%
Return On Equity - 3 Yr. Avg. 0%
Asset Turnover 0
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 0%
EBITDA Margin - 3 Yr. Avg. 0%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. 0%
Pre-Tax Margin 0%
Pre-Tax Margin - 3 Yr. Avg. 0%
Net Profit Margin 0%
Net Profit Margin - 3 Yr. Avg. 0%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

TMUS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the TMUS stock intrinsic value calculation we used $ million for the last fiscal year's total revenue generated by T-Mobile US. The default revenue input number comes from income statement of T-Mobile US. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our TMUS stock valuation model: a) initial revenue growth rate of 0% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 0%, whose default value for TMUS is calculated based on our internal credit rating of T-Mobile US, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of T-Mobile US.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of TMUS stock the variable cost ratio is equal to 0%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $ million in the base year in the intrinsic value calculation for TMUS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 0% for T-Mobile US.

Corporate tax rate of 27% is the nominal tax rate for T-Mobile US. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the TMUS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for TMUS are equal to 0%.

Life of production assets of years is the average useful life of capital assets used in T-Mobile US operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for TMUS is equal to 0%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $ million for T-Mobile US - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 831.995 million for T-Mobile US is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of T-Mobile US at the current share price and the inputted number of shares is $52.3 billion.

RELATED COMPANIES Price Int.Val. Rating
VZ Verizon Commun 51.55 42.47  hold
S Sprint 5.34 0.76  str.sell
T AT&T 37.15 38.35  hold
TDS Telephone&Data 26.69 19.26  sell
USM U.S. Cellular 35.57 11.82  str.sell
SHEN Shenandoah Tel 31.25 11.60  str.sell
WIFI Boingo Wireles 22.65 0.33  str.sell

COMPANY NEWS

▶ Will Sprint Post Earnings Growth in Fiscal 3Q17?   [Jan-19-18 12:25PM  Market Realist]
▶ Whats Verizons Dividend Yield?   [10:31AM  Market Realist]
▶ How Verizons Network Performance Is Trending Now   [Jan-18-18 10:31AM  Market Realist]
▶ Sprint Partners with a Cable Company   [10:12AM  Investopedia]
▶ How Is Verizon Progressing in the 5G Race?   [07:34AM  Market Realist]
▶ How AT&Ts Technical Indicators Compare   [07:30AM  Market Realist]
▶ T-Mobile's John Legere Comes Out Swinging in 2018   [Jan-17-18 07:33PM  Motley Fool]
▶ Dish Swoons But T-Mobile, Others Gain On Analyst Moves   [04:16PM  Investor's Business Daily]
▶ AT&Ts Valuation in January 2018   [09:00AM  Market Realist]
▶ T-Mobile added 39 million customers in five years   [Jan-16-18 02:00PM  American City Business Journals]
▶ A Look at AT&Ts Earnings Margins   [Jan-15-18 02:10PM  Market Realist]
▶ Whats Expected for AT&Ts Revenue in 4Q17   [12:40PM  Market Realist]
▶ Sprint Takes on Mediacom in Patent Challenge   [10:30AM  Market Realist]
▶ What Is Verizons 5G Market Potential?   [07:31AM  Market Realist]
▶ Where Is T-Mobile's Subscriber Growth Coming From?   [Jan-13-18 02:00PM  Motley Fool]
▶ Where Does VeloCloud Fit in VMwares Strategy?   [Jan-12-18 12:25PM  Market Realist]
▶ Verizons 5G Action Getting out of the Lab   [10:31AM  Market Realist]
▶ How the Top Telecom Players Are Doing in the 5G Race   [Jan-11-18 10:32AM  Market Realist]
▶ How AT&T Gained a Foothold in Its DOJ Lawsuit   [09:05AM  Market Realist]
▶ Why Apple Investors May Shrug Off T-Mobile's New iPhone X Promotion   [Jan-10-18 04:38PM  Investor's Business Daily]
▶ Why Sprint Corp. Stock Fell 30% in 2017   [03:21PM  Motley Fool]
▶ Sizing up Verizons 5G Strategy   [07:32AM  Market Realist]
▶ T-Mobile Crushed It With Subscriber Additions in 2017   [Jan-09-18 06:30PM  Motley Fool]
▶ Understanding Verizons 2017 Stock Performance   [09:03AM  Market Realist]
▶ Will Sprint Return to Revenue Growth in 2018?   [Jan-08-18 08:44PM  Motley Fool]
▶ [$$] Why Uber Can Find You but 911 Cant   [12:12AM  The Wall Street Journal]
▶ [$$] Why Uber Can Find You but 911 Can't   [Jan-07-18 07:00AM  The Wall Street Journal]
▶ Why Comcast bills are reportedly up 2.2%   [Jan-05-18 01:25PM  Yahoo Finance Video]
▶ Analysts Recommendations for AT&T   [10:34AM  Market Realist]
▶ AT&Ts Latest Valuation Metrics   [09:05AM  Market Realist]
▶ AT&T Speeds Up 5G Wireless Roll-Out To Mobile Phone Users   [Jan-04-18 04:28PM  Investor's Business Daily]
Financial statements of TMUS
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.