T-Mobile US, Inc. (TMUS)

Market price: $146.44

5 valuation methods

• P / B: $52.60 to $131.75 (midpoint $79.31)
• EV / EBITDA: $65.31 to $220.96 (midpoint $118.02)
• P / E: $76.98 to $236.89 (midpoint $129.47)
• EV / Revenue: $131.26 to $211.53 (midpoint $161.50)
• DCF (FCFF): $195.16 to $390.77 (midpoint $266.12)