T-Mobile US Inc
NASDAQ:TMUS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (9.5), the stock would be worth $201.8 (7% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.8 | $188.38 |
0%
|
| 3-Year Average | 9.5 | $201.8 |
+7%
|
| 5-Year Average | 9.2 | $196.94 |
+5%
|
| Industry Average | 7.9 | $169.36 |
-10%
|
| Country Average | 14.4 | $306.2 |
+63%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$326.2B
|
/ |
Jan 2026
$32.3B
|
= |
|
|
$326.2B
|
/ |
Dec 2026
$38B
|
= |
|
|
$326.2B
|
/ |
Dec 2027
$41.3B
|
= |
|
|
$326.2B
|
/ |
Dec 2028
$44B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
T-Mobile US Inc
NASDAQ:TMUS
|
216.3B USD | 8.8 | 19 | |
| ZA |
M
|
MTN Group Ltd
JSE:MTN
|
362.7B ZAR | 3.4 | 17.9 | |
| ZA |
V
|
Vodacom Group Ltd
JSE:VOD
|
283.1B ZAR | 5.3 | 15 | |
| JP |
|
SoftBank Group Corp
TSE:9984
|
32T JPY | 32.4 | 8.7 | |
| CN |
|
China Mobile Ltd
SSE:600941
|
1.3T CNY | 6.9 | 9.5 | |
| IN |
|
Bharti Airtel Ltd
NSE:BHARTIARTL
|
10.6T INR | 10 | 34.2 | |
| MX |
|
America Movil SAB de CV
BMV:AMXB
|
1.3T MXN | 4.9 | 15.5 | |
| JP |
|
SoftBank Corp
TSE:9434
|
10.5T JPY | 7.8 | 18.5 | |
| JP |
|
KDDI Corp
TSE:9433
|
9.9T JPY | 6.9 | 14.3 | |
| UK |
|
Vodafone Group PLC
LSE:VOD
|
27.2B GBP | 3.9 | -7.1 | |
| TH |
|
Advanced Info Service PCL
SET:ADVANC
|
1T THB | 10 | 21.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
T-Mobile US Inc
Glance View
T-Mobile US Inc. has steadily emerged as a pivotal player in the American telecommunications landscape, with a narrative marked by dynamic growth and strategic foresight. Headquartered in Bellevue, Washington, T-Mobile provides a suite of wireless voice, messaging, and data services, reaching millions across the United States. The company has differentiated itself from the competition through its “Un-carrier” philosophy, which seeks to dismantle traditional contracts and offer more consumer-friendly options. This initiative has contributed significantly to its allure, positioning T-Mobile as an innovator in providing no-contract plans and international roaming features. Additionally, the company’s compelling acquisition of Sprint in 2020 fortified its standing in the industry, enhancing its spectrum capacity, customer base, and bolstering its 5G network capabilities. T-Mobile monetizes its vast array of services primarily through monthly subscription fees, supplemented by device sales and financing. The core business model hinges on capturing a broad, loyal customer base that continually consumes its voice and data offerings. By offering competitive pricing, wide-reaching network coverage, and cutting-edge technology, T-Mobile encourages brand loyalty and customer stickiness. The company's revenues are further bolstered by absorbing Sprint, creating cost efficiencies and synergies that have improved overall operational success. This approach has allowed T-Mobile not just to attract new customers but also to retain existing ones, cementing its position as a formidable competitor to AT&T and Verizon in the highly competitive US telecom market.