Three independent discounted-cash-flow-style models value T-Mobile US, Inc. every trading day. 0 of 3 currently price TMUS above its market price.
| Free Cash Flow model | $-1,512.60 |
| Excess Profit model | $-1,477.64 |
| Residual Earnings model | $99.82 |
| Dividend Discount model | $418.03 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +9.9% |
| Net debt / EBITDA | 4.4× |
| Gross margin | +62.9% |
| Revenue CAGR | +3.5% |
| Cash conversion | 2.5× |
| Dividend yield | +3.2% |
| Buyback yield | +3.5% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open TMUS in StockKitty