T-Mobile US, Inc. (TMUS)

Basic

  • Market Cap

    $172.08B

  • EV

    $280.95B

  • Shares Out

    1,156.48M

  • Revenue

    $78.35B

  • Employees

    71,000

Margins

  • Gross

    62.2%

  • EBITDA

    34.77%

  • Operating

    18.49%

  • Pre-Tax

    13.12%

  • Net

    9.93%

  • FCF

    8.22%

Returns (5Yr Avg)

  • ROA

    4.17%

  • ROE

    7.98%

  • ROCE

    7.69%

  • ROIC

    5.58%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $177.51

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $64.97

  • Earnings (Dil)

    $6.43

  • FCF

    $5.32

  • Book Value

    $55.68

Growth (CAGR)

  • Rev 3Yr

    9.34%

  • Rev 5Yr

    12.99%

  • Rev 10Yr

    13.29%

  • Dil EPS 3Yr

    35.22%

  • Dil EPS 5Yr

    2.25%

  • Dil EPS 10Yr

    55.8%

  • Rev Fwd 2Yr

    0.73%

  • EBITDA Fwd 2Yr

    6.64%

  • EPS Fwd 2Yr

    24.03%

  • EPS LT Growth Est

    59.39%

Dividends

  • Yield

    —

  • Payout

    10.08%

  • DPS

    $0.65

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

42,450.0

44,340.0

67,707.0

79,096.0

78,453.0

77,131.0

Other Revenues, Total

860.0

658.0

690.0

1,022.0

1,118.0

1,222.0

Total Revenues

43,310.0

44,998.0

68,397.0

80,118.0

79,571.0

78,353.0

Total Revenues % Chg.

6.7%

3.9%

52.0%

17.1%

-0.7%

-2.2%

Cost of Goods Sold, Total

18,354.0

18,521.0

27,614.0

34,572.0

32,012.0

29,619.0

Gross Profit

24,956.0

26,477.0

40,783.0

45,546.0

47,559.0

48,734.0

Selling General & Admin Expenses, Total

12,965.0

13,519.0

17,205.0

19,169.0

20,826.0

21,488.0

Depreciation & Amortization

6,486.0

6,616.0

14,151.0

16,383.0

13,651.0

12,762.0

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

19,451.0

20,135.0

31,356.0

35,552.0

34,477.0

34,250.0

Operating Income

5,505.0

6,342.0

9,427.0

9,994.0

13,082.0

14,484.0

Interest Expense, Total

-1,357.0

-1,135.0

-2,701.0

-3,342.0

-3,364.0

-3,308.0

Interest And Investment Income

19.0

24.0

—

—

—

—

Net Interest Expenses

-1,338.0

-1,111.0

-2,701.0

-3,342.0

-3,364.0

-3,308.0

Other Non Operating Income (Expenses)

68.0

11.0

-34.0

-10.0

-39.0

52.0

EBT, Excl. Unusual Items

4,235.0

5,242.0

6,692.0

6,642.0

9,679.0

11,228.0

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

-196.0

-620.0

-1,915.0

-3,107.0

-4,969.0

-1,378.0

Impairment of Goodwill

—

—

-218.0

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

-1,087.0

9.0

Asset Writedown

—

—

-200.0

—

-477.0

—

Insurance Settlements

—

—

—

—

—

43.0

Legal Settlements

—

—

—

—

—

381.0

Other Unusual Items

-122.0

-19.0

-829.0

-184.0

—

—

EBT, Incl. Unusual Items

3,917.0

4,603.0

3,530.0

3,351.0

3,146.0

10,283.0

Income Tax Expense

1,029.0

1,135.0

786.0

327.0

556.0

2,503.0

Earnings From Continuing Operations

2,888.0

3,468.0

2,744.0

3,024.0

2,590.0

7,780.0

Earnings Of Discontinued Operations

—

—

320.0

—

—

—

Net Income

2,888.0

3,468.0

3,064.0

3,024.0

2,590.0

7,780.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

2,888.0

3,468.0

3,064.0

3,024.0

2,590.0

7,780.0

Net Income to Common Excl. Extra Items

2,888.0

3,468.0

2,744.0

3,024.0

2,590.0

7,780.0

Total Shares Outstanding

850.2

856.9

1,241.8

1,249.2

1,234.0

1,162.0

Weighted Avg. Shares Outstanding

849.7

854.1

1,144.2

1,247.2

1,249.8

1,206.0

Weighted Avg. Shares Outstanding Dil

858.3

863.4

1,154.7

1,254.8

1,255.4

1,210.5

EPS

3.4

4.1

2.7

2.4

2.1

6.5

EPS Diluted

3.4

4.0

2.6

2.4

2.1

6.4

EBITDA

11,991.0

12,958.0

23,578.0

26,377.0

26,733.0

27,246.0