Frontierby eninvs

Language: EN · RU

← Region

T-Mobile US, Inc. (TMUS) USD

At a glance: strengths & risks
✓Revenue growing (+8%)✓Cheaper than own history (EV/EBITDA 6.3 vs avg 10.9)✗Margins compressing (38%→36%)✗High leverage (3.6x EBITDA)

Sector: Communication services

US_TMUS

Price chart

170.42 USDDay -10.75%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
170.42 USD · -10.75%
Market cap
192.8 bn USD

Growth

Δ revenue y/y
10.6%
Δ EBITDA y/y
4.0%

Multiples

P/E (LTM)
18.3x
3y avg: 21.6x
P/B (FY)
3.3x
P/E (ann.)
19.2x
EV/EBITDA (LTM)
6.3x
3y avg: 10.9x
EV/EBITDA (ann.)
6.1x

Cash return

Dividend yield
2.3%
FCF yield (LTM)
7.8%

Value creation

fundamental value/yr, % of market cap
Value created / year
+7.7%
↓ details

Liquidity

Daily turnover (US listing)
1.6 bln USD

Shares: yahoo_fundamentals_timeseries/TMUS

Financial results

Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK23.1
y/y 10.6%
4.5
y/y -6.3%
3.8
y/y 19.4%
8.3
y/y 4.0%
2.5
y/y -15.2%
7.2-2.6214.7
y/y 0.0%
55.9
y/y -8.6%
17.4%9.9Link
2025-12-31Q4 2025 (3M)OK24.3
y/y 11.3%
3.7
y/y -18.5%
3.8
y/y 19.3%
7.5
y/y -3.1%
2.1
y/y -29.5%
6.7-2.5219.2
y/y 5.4%
59.2
y/y -4.1%
18.4%113.1Link
2025-09-30Q3 2025 (3M)OK22.0
y/y 8.9%
4.5
y/y -5.5%
3.4
y/y 8.2%
7.9
y/y -0.1%
2.7
y/y -11.3%
7.5-5.4217.2
y/y 3.1%
60.5
y/y -5.9%
6.0%17.8Link
2025-06-30Q2 2025 (3M)OK21.1
y/y 6.9%
5.2
y/y 12.6%
3.1
y/y -3.1%
8.4
y/y 6.1%
3.2
y/y 10.2%
7.0-2.4212.6
y/y 2.0%
61.1
y/y -2.4%
21.1%8.5Link
2025-03-31Q1 2025 (3M)OK20.9
y/y 6.6%
4.8
y/y 20.1%
3.2
y/y -5.1%
8.0
y/y 8.5%
3.0
y/y 24.4%
6.8-3.2214.6
y/y 4.1%
61.1
y/y -1.6%
19.2%8.5Link
2024-12-31Q4 2024 (3M)OK21.9
y/y 6.8%
4.6
y/y 31.8%
3.1
y/y -5.1%
7.7
y/y 13.8%
3.0
y/y 48.0%
5.5-2.2208.0
y/y 0.2%
61.7
y/y -4.6%
18.0%104.9Link
2024-09-30Q3 2024 (3M)OK20.2
y/y 4.7%
4.8
y/y 33.4%
3.2
y/y -1.1%
7.9
y/y 17.2%
3.1
y/y 42.8%
6.1-2.0210.7
y/y 1.0%
64.2
y/y -0.7%
6.4%0.7Link
2024-06-30Q2 2024 (3M)OK19.8
y/y 3.0%
4.6
y/y 22.1%
3.2
y/y 4.4%
7.9
y/y 14.1%
2.9
y/y 31.7%
5.5-2.4208.6
y/y -1.0%
62.6
y/y -4.7%
18.8%3.9Link
2024-03-31Q1 2024 (3M)OK19.6
y/y -0.2%
4.0
y/y 17.7%
3.4
y/y 5.2%
7.4
y/y 11.7%
2.4
y/y 22.4%
5.1-2.6206.3
y/y -1.9%
62.1
y/y -7.2%
15.0%3.4Link
2023-12-31Q4 2023 (3M)OK20.5
y/y —
3.5
y/y —
3.3
y/y —
6.8
y/y —
2.0
y/y —
4.9-1.6207.7
y/y —
64.7
y/y —
12.9%104.2Link
2023-09-30Q3 2023 (3M)OK19.3
y/y —
3.6
y/y —
3.2
y/y —
6.8
y/y —
2.1
y/y —
5.3-2.4208.6
y/y —
64.7
y/y —
4.4%108.5Link
2023-06-30Q2 2023 (3M)OK19.2
y/y —
3.8
y/y —
3.1
y/y —
6.9
y/y —
2.2
y/y —
4.4-2.8210.6
y/y —
65.8
y/y —
13.4%113.8Link
2023-03-31Q1 2023 (3M)OK19.6
y/y —
3.4
y/y —
3.2
y/y —
6.6
y/y —
1.9
y/y —
4.1-3.0210.2
y/y —
66.9
y/y —
—104.0Link

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05 00010 00015 00020 00025 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-10%0%10%20%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-4 000-2 00002 0004 0006 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

025 00050 00075 000100 000125 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +7.4%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-03-31 vs 2025-03-31)
= (8 314 − 7 998) × 3.86
305
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (192 758 + 9 949) ÷ 32 103
6.3x
3. Target multiple
(Current EV/EBITDA + 12) ÷ 2
= (6.3 + 12) ÷ 2
9.2x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= -1 448 + 3 103 + 9 860 − 0
11 515
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (305 × 9.2 + 11 515) ÷ 192 758
+7.4%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

  • growth discounted x0.25: EBITDA grew but net profit FELL while net debt rose - debt-funded growth not reaching equity (interest drag)

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth +8% vs +4% the year before — a +4.9 pp move. 3-year CAGR +4%.
revenue growth by year: 2023 -1% · 2024 +4% · 2025 +8%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — daily history

Current 6.9x · 3-year average 10.8x

EV/EBITDA3-year 75th pct

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-291.02 USDEx-dividend: 1.02 USD per sharePaidYahoo Finance (ex-div)
2026-02-271.02 USDEx-dividend: 1.02 USD per sharePaidYahoo Finance (ex-div)
2025-11-261.02 USDEx-dividend: 1.02 USD per sharePaidYahoo Finance (ex-div)
2025-08-290.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2025-05-300.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2025-02-280.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2024-11-270.88 USDEx-dividend: 0.88 USD per sharePaidYahoo Finance (ex-div)
2024-08-300.65 USDEx-dividend: 0.65 USD per sharePaidYahoo Finance (ex-div)
2024-05-310.65 USDEx-dividend: 0.65 USD per sharePaidYahoo Finance (ex-div)
2024-02-290.65 USDEx-dividend: 0.65 USD per sharePaidYahoo Finance (ex-div)
2023-11-300.65 USDEx-dividend: 0.65 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)

Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of T-Mobile US, Inc. (TMUS) — from primary filings.

Nationwide US wireless carrier—postpaid, prepaid, home broadband, and business wireless.

Frequently asked questions

What is T-Mobile US, Inc. (TMUS)'s P/E ratio?
T-Mobile US, Inc. (TMUS) trades at a P/E of 18.3x (price to trailing 12-month earnings).
What is T-Mobile US, Inc. (TMUS)'s EV/EBITDA?
T-Mobile US, Inc. (TMUS) trades at 6.3x EV/EBITDA.
What is T-Mobile US, Inc. (TMUS)'s P/B ratio?
T-Mobile US, Inc. (TMUS) trades at a P/B of 3.3x.
What is T-Mobile US, Inc. (TMUS)'s dividend yield?
T-Mobile US, Inc. (TMUS)'s trailing 12-month dividend yield is 2.3%.
What is T-Mobile US, Inc. (TMUS)'s return on equity (ROE)?
T-Mobile US, Inc. (TMUS)'s ROE is 17.4%.
What is T-Mobile US, Inc. (TMUS)'s market capitalization?
T-Mobile US, Inc. (TMUS)'s market cap is 192.8 bn USD.