Intrinsic Value of S&P & Nasdaq Contact Us

T-Mobile US, Inc. TMUS NASDAQ

NASDAQ Global Select • Communication Services • Telecommunications Services • US • USD

SharesGrow Score
73/100
5/7 Pass
SharesGrow Intrinsic Value
$623.98
+228.4%
Analyst Price Target
$257.42
+35.5%

T-Mobile US, Inc. (TMUS) generated $27.95B in operating cash flow for fiscal year 2025. After capital expenditures of $9.96B, free cash flow was $18B.

Free cash flow margin was 20.4% of revenue. Cash conversion ratio was 2.54x, indicating earnings are backed by cash.

The company returned $4.12B in dividends and $9.97B in share buybacks to shareholders during the period.

Criteria supported by this page:

  • HEALTH (33/100, Fail) — weak cash flow raises concerns about debt servicing
  • MOAT (72/100, Pass) — $18B (20.4% FCF margin) supports a durable competitive advantage
  • INCOME (55/100) — Cash conversion ratio was 2.54x confirms earnings are backed by real cash flow

Overall SharesGrow Score: 73/100 with 5/7 criteria passed.

SharesGrow 7-Criteria Score
73/100
SG Score
View full scorecard →
VALUE
91/100
Price-to-Earnings & upside
→ Valuation
FUTURE
85/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
33/100
Debt-to-Equity & liquidity
Proven by this page
MOAT
72/100
Proven by this page
GROWTH
73/100
→ Income
~
INCOME
55/100
→ Income
T-Mobile US, Inc. Cash Flow History
Metric TTM FY2025 FY2024 FY2023 FY2022
Operating Cash Flow $27.95B$27.95B$22.29B$18.56B$16.78B
Capital Expenditure $-9.96B$-9.96B$-12.31B$-10.81B$-17.3B
Free Cash Flow $18B$18B$9.98B$7.75B$-520M
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message