TMUS
T-MOBILE US, INC.Data updated: 2026-04-21 · Current price: $185.22
Composite Score: 44
PASS
Score: 44 / 100
Insufficient margin of safety — pass on this opportunity
Profitability
38
Growth
32
Valuation
33
Moat
19
Stability
63
Business Quality
ROE · Gross Margin · Revenue Growth
ROE
18.6%
Quality threshold: > 15%
Gross Margin
20.7%
Quality threshold: > 40%
Rev. Growth (5yr)
2.5%
Quality threshold: > 5%
5-Year ROE: 18.6% → 18.4% → 12.9% → 3.7% → 4.4%|5-Year Gross Margin: 20.7% → 22.1% → 18.2% → 8.2% → 8.6%
Financial Strength
Debt Ratio · Free Cash Flow · Current Ratio
Debt / Equity
3.7
Quality threshold: < 0.5
FCF (5yr avg)
30.9B $
Quality threshold: > 0
Current Ratio
1x
Quality threshold: > 1.5
FCF Trend (B USD)
$37.9B2022
$31.1B2023
$28.4B2024
$30.8B2025
$26.2B2026
Valuation
Intrinsic Value · Margin of Safety
Owner Earnings
$14.5B
Net Income + D&A - CapEx
Current Price
$185.22
Source: Alpha Vantage
💡 Valuation Note: Intrinsic value based on DCF model, adjustable above. Visit the DCF Calculator for full three-stage valuation.
Complete Your Analysis
"Price is what you pay. Value is what you get."
— Warren Buffett