Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 68.4 | 80.1 | 79.6 | 78.6 | 81.4 | 88.3 | 93.8 | 94.8 |
| Operating profit | $bn | 18.7 | 19.7 | ||||||
| Net profit | $bn | 3.1 | 3.0 | 2.6 | 8.3 | 11.3 | 11.0 | 11.3 | 13.4 |
| EPS reported | $ | 9.72 | 10.36 | ||||||
| Operating cashflow per share | $ | 24.78 | 26.82 | ||||||
| Capex per share | $ | 11.10 | 11.80 | ||||||
| FCF per share | $ | 13.68 | 15.02 | ||||||
| Free cash flow | $bn | 15.4 | 16.1 | ||||||
| Net debt | $bn | 80.7 | 81.5 | ||||||
| Book value equity | $bn | 59.2 | 56.3 | ||||||
| Book value per share | $ | 52.34 | 52.54 | ||||||
| Number of shares | m | 1,131.08 | 1,071.63 | ||||||
| DPS (TTM paid) | $ | 3.66 | 4.08 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 20.89 | 16.32 | ||||||
| P/B LTM | x | 3.87 | 3.18 | ||||||
| P/S LTM | x | 2.59 | 1.91 | ||||||
| P/FCF LTM | x | 14.85 | 11.14 | ||||||
| EV/EBITDA LTM | x | 11.04 | 8.03 | ||||||
| EV/Sales LTM | x | 3.91 | 2.78 | ||||||
| Earnings Yield LTM | % | 4.79% | 6.13% | ||||||
| FCF Yield | % | 6.74% | 8.98% | ||||||
| Quality | |||||||||
| ROE | % | 18.57% | 19.86% | ||||||
| ROIC | % | 7.04% | 7.48% | ||||||
| Operating margin | % | 21.23% | 20.96% | ||||||
| Gross margin | % | 47.64% | 54.43% | ||||||
| FCF/Sales | % | 17.47% | 17.14% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +0.62% | -0.29% | ||||||
| Sales Growth YoY | % | +8.49% | +9.28% | ||||||
| Net Income Growth YoY | % | -3.06% | -4.79% | ||||||
| FCF Growth | % | +54.55% | -1.40% | ||||||
| Operating Profit Growth | % | +4.08% | +1.04% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 1.80% | 2.41% | ||||||
| Dividend Growth | % | +29.33% | +15.91% | ||||||
| Payout Ratio | % | 37.48% | 39.24% | ||||||
| FCF/Debt | x | 0.13 | 0.14 | ||||||
| Net Debt/EBITDA | x | 3.73 | 3.46 | ||||||
| EBIT/Net interest | x | 5.33 | 4.92 | ||||||
| Net debt/market cap | % | 35.23% | 45.49% | ||||||
| Net debt/Equity | x | 1.36 | 1.45 | ||||||
| Gross debt/equity | x | 2.07 | 2.10 | ||||||
ETFs that hold T-Mobile US
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| State Street Communication Services Select Sector SPDR ETF | XLC | 9 | 4.53% |
| First Trust Value Line Dividend Index Fund | FVD | 9 | 0.45% |
| Vanguard Communication Services ETF | VOX | 10 | 2.44% |
| Fidelity MSCI Communication Services Index ETF | FCOM | 10 | 2.78% |
| iShares S&P 500 Communication Sector UCITS ETF | IUCM.L | 10 | 3.45% |
| Invesco Russell 1000 Equal Weight ETF | EQAL | 9 | 0.40% |
| iShares U.S. Telecommunications ETF | IYZ | 8 | 3.73% |
| Xtrackers MSCI USA Communication Services UCITS ETF 1D | XUCM.L | 10 | 3.07% |
| Purpose Premium Yield Fund | PYF.TO | 5 | 0.95% |
| State Street SPDR S&P Telecom ETF | XTL | 9 | 3.30% |
Funds with T-Mobile US among their ten largest holdings, largest fund first.
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
T-Mobile US, Inc., alongside its subsidiaries, offers mobile telecommunications services across the United States, Puerto Rico, and the U.S. Virgin Islands. Catering to approximately 108.7 million subscribers, the company delivers essential voice, messaging, and data connectivity to customers in postpaid, prepaid, and wholesale segments. Beyond services, T-Mobile also supplies a broad array of wireless devices, such as smartphones, wearables, tablets, and other mobile communication gadgets, along with associated accessories. These offerings are marketed under both the T-Mobile and Metro by T-Mobile brands. Direct distribution occurs through its proprietary retail stores, the T-Mobile mobile application, customer service channels, and its official online platforms. Additionally, the company provides devices to independent dealers and other distributors for resale via external retail locations and various third-party websites. As of December 31, 2021, its robust network infrastructure encompassed approximately 102,000 macro cell sites and 41,000 small cell/distributed antenna system locations. T-Mobile US, Inc. was established in 1994 and maintains its headquarters in Bellevue, Washington.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
T-Mobile US, Inc. (TMUS)
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| State Street Communication Services Select Sector SPDR ETF | XLC | 9 | 4.53% |
| First Trust Value Line Dividend Index Fund | FVD | 9 | 0.45% |
| Vanguard Communication Services ETF | VOX | 10 | 2.44% |
| Fidelity MSCI Communication Services Index ETF | FCOM | 10 | 2.78% |
| iShares S&P 500 Communication Sector UCITS ETF | IUCM.L | 10 | 3.45% |
| Invesco Russell 1000 Equal Weight ETF | EQAL | 9 | 0.40% |
| iShares U.S. Telecommunications ETF | IYZ | 8 | 3.73% |
| Xtrackers MSCI USA Communication Services UCITS ETF 1D | XUCM.L | 10 | 3.07% |
| Purpose Premium Yield Fund | PYF.TO | 5 | 0.95% |
| State Street SPDR S&P Telecom ETF | XTL | 9 | 3.30% |
Funds with T-Mobile US among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
T-Mobile US, Inc., alongside its subsidiaries, offers mobile telecommunications services across the United States, Puerto Rico, and the U.S. Virgin Islands. Catering to approximately 108.7 million subscribers, the company delivers essential voice, messaging, and data connectivity to customers in postpaid, prepaid, and wholesale segments. Beyond services, T-Mobile also supplies a broad array of wireless devices, such as smartphones, wearables, tablets, and other mobile communication gadgets, along with associated accessories. These offerings are marketed under both the T-Mobile and Metro by T-Mobile brands. Direct distribution occurs through its proprietary retail stores, the T-Mobile mobile application, customer service channels, and its official online platforms. Additionally, the company provides devices to independent dealers and other distributors for resale via external retail locations and various third-party websites. As of December 31, 2021, its robust network infrastructure encompassed approximately 102,000 macro cell sites and 41,000 small cell/distributed antenna system locations. T-Mobile US, Inc. was established in 1994 and maintains its headquarters in Bellevue, Washington.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free