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%
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

T-Mobile US, Inc. (TMUS) has shown moderate revenue growth over the past 3 years, expanding from $79.6B to $88.3B (average +3.6%/yr). Net income reached $11.0B, reflecting exceptional earnings expansion at +84.8%/yr on average. The net profit margin is 12.4%, which is moderate. The company has maintained profitability in all 4 of the past 4 years, demonstrating a consistent earnings track record. The gross margin is 47.6% (moderate), with a -6.9pp trend over the period. With a $213B market cap and MOAT composite score of 72/100, the company has a strong competitive position.

Criteria proven by this page:

  • GROWTH (73/100, Partial) — growth is present but not consistently above 5% across both metrics
  • PAST (100/100, Pass) — proving consistent earnings. Looking at the full 26-year history, the company was profitable in 24 of 26 years — an excellent long-term track record
  • INCOME (55/100, Partial) — the company is profitable but margin is below 15%
  • MOAT (72/100, Pass) — strong gross margins and market scale prove a durable competitive advantage

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

73/100
SG Score
View full scorecard →
VALUE
91/100
Price-to-Earnings & upside
→ IV page
FUTURE
85/100
Analyst consensus
→ Forecast
PAST
100/100
4/4 yrs profit
EPS $9.72
Proven by this page
HEALTH
33/100
Debt-to-Equity & liquidity
→ Health
MOAT
72/100
Score: 72/100
GM 47.6% (-6.9pp)
Proven by this page
GROWTH
73/100
Rev +3.6%/yr
NI +84.8%/yr
Proven by this page
~
INCOME
55/100
Margin 12.4%
$88.3B
Proven by this page
T-Mobile US, Inc. Earnings and Revenue History
Analyst Forecast →
Revenue  Actual & Estimate
Earnings & Profit Margin  Actual & Estimate
Metric TTM FY2025 FY2024 FY2023 FY2022
Revenue $88.31B$88.31B$81.4B$78.56B$79.57B
Gross Profit $48.4B$42.07B$51.75B$48.37B$43.37B
Gross Margin 54.8%47.6%63.6%61.6%54.5%
Operating Income $18.74B$18.74B$18.01B$14.27B$6.54B
Net Income $10.99B$10.99B$11.34B$8.32B$2.59B
Net Margin 12.4%12.4%13.9%10.6%3.3%
EPS (Diluted) $9.71$9.72$9.66$6.93$2.06
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message