T-Mobile US, Inc. (TMUS)

Market price: $146.63

5 valuation methods

• P / B: $51.36 to $128.97 (midpoint $77.32)
• EV / EBITDA: $62.68 to $215.70 (midpoint $117.00)
• P / E: $80.19 to $234.03 (midpoint $125.48)
• EV / Revenue: $130.63 to $211.58 (midpoint $161.00)
• DCF (FCFF): $194.63 to $389.14 (midpoint $265.26)