ValueScreener

ValueScreener company report

T-Mobile US, Inc. (TMUS)

NASDAQ / Communication Services / Telecommunications Services

Share price

157.79 USD Market dataClose of Oct 14, 2026

Market capitalisation

169.30B USD Market dataClose of Oct 14, 2026
Market data
Oct 14, 2026
Filed accounts
FY2025, filed Feb 11, 2026
Ratios computed
Oct 14, 2026
Filed years
10, FY2016 to FY2025
Four kinds of sourceSEC filingCompany statementMarket dataComputedWhat each means
SEC filingFiled with the SEC
Read from a statement the company filed with the SEC, with the form, fiscal year, filing date and accession beside it.
Company statementCompany statement
What the company says about itself in a filing: an 8-K item, the auditor, its own segment names.
Market dataMarket data
Prices, market value and what analysts publish, with the date they are as of.
ComputedComputed by ValueScreener
Worked out by us from the other three, with the inputs and the formula one press away. A score is a research output, not a rating or a recommendation.
Reading

1 of 10

Overview

What the business is, what it costs, and how it reads on four questions.

Market dataSEC filingComputed

Four questions, at a glance

Quality

Return on invested capital, after tax

8.2% Computed

From the FY2025 filing

Read quality

Valuation

Price to earnings

16.18x Computed

FY2025 accounts, priced at the latest close

Read valuation

Cash generation

Free cash flow yield

10.1% Computed

FY2025 accounts, priced at the latest close

Read cash generation

Revenue and net income, as filed

FY2016 Revenue: 37.49B USDFY2016 Net income: 1.46B USDFY2017 Revenue: 40.60B USDFY2017 Net income: 4.54B USDFY2018 Revenue: 43.31B USDFY2018 Net income: 2.89B USDFY2019 Revenue: 45.00B USDFY2019 Net income: 3.47B USDFY2020 Revenue: 68.40B USDFY2020 Net income: 3.06B USDFY2021 Revenue: 80.12B USDFY2021 Net income: 3.02B USDFY2022 Revenue: 79.57B USDFY2022 Net income: 2.59B USDFY2023 Revenue: 78.56B USDFY2023 Net income: 8.32B USDFY2024 Revenue: 81.40B USDFY2024 Net income: 11.34B USDFY2025 Revenue: 88.31B USDFY2025 Net income: 10.99B USD
Revenue Net income10 filed fiscal years, from the annual reports; the table in Filings names each document.
Named tests met
4 of 30 Which tests
The business, and the score behind its five axes

The reading, in brief

Is it cheap

Price to earnings is 16.18x at the close of 2026-10-14 on FY2025 figures; the lines are 15.00x (Graham's defensive ceiling) and, by market convention, 10.00x, 25.00x and 40.00x, and this sits between 15.00x and 25.00x.

Today, against the Telecommunications Services industry (31 companies), 16.18x sits at the 53rd percentile; the middle half of that group runs from 8.80x to 22.98x.

Is it good

Return on invested capital was 8.2% in FY2025, in the band labelled "Around the cost of capital" (8.0% to 12.0%), on lines anchored on Damodaran's cost-of-capital data.

Today, against the Communication Services sector (80 companies), 8.2% sits at the 68th percentile; the middle half of that group runs from -2.3% to 8.8%.

Is it safe

Net debt to EBITDA was 3.56x in FY2025, in the band labelled "Elevated" (2.50x to 4.00x), on lines set by credit-analyst convention.

No peer distribution is published for net debt to EBITDA today; the year-by-year comparison uses the filed annual figures.

Year by year against peers
Whether T-Mobile US, Inc.'s return on invested capital stayed above the median of the Communication Services sector, year by year. (FY2023 to FY2025, 3 fiscal years of T-Mobile US, Inc. with a comparable figure)
The direction
Which way T-Mobile US, Inc.'s return on equity has moved, and how steadily. (FY2016 to FY2025, 10 filed years of T-Mobile US, Inc.)
What could explain it
What in T-Mobile US, Inc.'s filed statements could explain the movements. (9 readings drawn from the statement lines T-Mobile US, Inc. filed)
What to check next
What to check next on T-Mobile US, Inc., and where in its filings. (3 questions for T-Mobile US, Inc.)
In one paragraph
One paragraph on T-Mobile US, Inc.'s returns, cash, balance sheet and price. (14 of sixteen figures read for T-Mobile US, Inc.)

These are TMUS’s filed figures. The research desk says what they mean, against peers and its own years, with what to check next.

Research TMUSPart of Serious. New accounts start with 30 days of Professional, free, no card.

2 of 10

What changed

The newest filing, what it moved, and when the next one is due.

SEC filingCompany statement

The newest accounts on file are the FY2025 annual report: 10-K, filed Feb 11, 2026, accession 0001283699-26-000010.

3 of 10

Quality

The returns the business earns on its capital, and the margins behind them.

SEC filingComputed

T-Mobile US, Inc: returns on capital and margins, each with its source
FigureValue, source and document
Return on invested capital, after tax8.2% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Return on equity18.6% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Return on capital employed, pre-tax9.4% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Return on assets5.0% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Gross margin
Why n/a

Our archived statements for this filer carry no gross profit line, so there is nothing to compute a gross margin from and trace back to source. That may be because the filer presents no cost of revenue, or because we have not captured the concept. We do not guess which.

n/a ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Operating margin20.7% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Net margin12.4% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
TMUS 12.4%
VZ 12.4%T 17.5%CMCSA 16.2%CHT 16.2%AMX 2.6%
2.6%17.5%
Net margin: TMUS against the 5 companies named under Valuation context, each as filed for its own latest year. Placement only: no average is drawn.

4 of 10

Financial strength

What it owes against what it owns, and whether it can meet what falls due.

SEC filingComputedCompany statement

T-Mobile US, Inc: leverage, liquidity and distress, each with its source
FigureValue, source and document
Debt to equity2.01 ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Current ratio1.00 ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Quick ratio0.90 ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Interest coverage
Why n/a

No interest expense is filed for this year, so coverage is not computed.

n/a ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Altman Z-score1.48 ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Net debt113.14B ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Total assets 219.24BTotal liabilities 160.03BShareholders' equity 59.20BOwnsOwes, and equity
Total assets Total liabilities Shareholders’ equity
The balance sheet, line by line

Financial health

What T-Mobile US, Inc owned and owed at the end of fiscal 2025, from the balance sheet it filed (10-K, filed Feb 11, 2026, 0001283699-26-000010).

T-Mobile US, Inc: balance sheet position
Total assets219.24B FiledFY2025 10-K, filed Feb 11, 2026
Total liabilities160.03B FiledFY2025 10-K, filed Feb 11, 2026
Shareholders' equity59.20B FiledFY2025 10-K, filed Feb 11, 2026
Cash5.60B FiledFY2025 10-K, filed Feb 11, 2026
Total debt118.74B FiledFY2025 10-K, filed Feb 11, 2026
Net debt113.14B
Current ratio1.00
Debt to equity2.01
  • Interest cover: FY2025: No interest expense is filed for this year, so coverage is not computed.

Read from the filed balance sheet for each year, with the income statement of the same year supplying operating profit where a ratio needs it. Nothing here is a view on whether this company is sound.

5 of 10

Valuation context

What the market charges for it, against its own record and companies like it.

Market dataSEC filingComputed

T-Mobile US, Inc: what the market charges, each with its source
FigureValue, source and document
Price to earnings16.18x ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
P/E on trailing twelve months15.89x ComputedClose of Oct 14, 2026 · Trailing four quarters, each as known on the day; the quarterly filings are listed under Filings
Price to book3.01x ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Price to sales2.02x ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Enterprise value to EBIT15.95x ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Enterprise value to EBITDA9.17x ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Price to earnings over growth0.55 ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Diluted earnings per share9.72 USD FiledFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Graham number107.16 USD ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010

We publish no fair value or price target of our own. Value TMUS on your own assumptions in the DCF workbench, starting from the filed figures.

Its own record, and companies like it

Valuation

What the market charges for T-Mobile US, Inc today, and the multiples it has carried. No value of ours: the figures are the filings’ and the market’s.

T-Mobile US, Inc: valuation
Share price157.79 USD
Market capitalisation169.30B USD
Enterprise value to EBITDA9.17x
Graham number107.16 USD
Diluted earnings per share, FY20259.72 USD

Price to earnings on trailing twelve months, a different basis from the fiscal-year P/E above, since Jul 20, 2017: low 10.61x, median 24.63x, high 124.93x, latest 15.89x. 2,320 trading days with a meaningful ratio. Each close over the trailing twelve months of earnings as known that day: a quarter counts from the day it was filed.

Companies like T-Mobile US, Inc

  1. Verizon Communications Inc. (VZ)Market cap 185.50B USD
  2. AT&T Inc. (T)Market cap 158.20B USD
  3. Comcast Corporation (CMCSA)Market cap 74.50B USD
  4. Chunghwa Telecom Co., Ltd. (CHT)Market cap 36.08B USD
  5. América Móvil, S.A.B. de C.V. (AMX)Market cap 65.54B USD

Same industry (Telecommunications Services) and size band (Large, 10B to 200B), nearest in market value, net margin and current ratio. Each of those counts equally, by how many of the companies considered sit between the two on it. Closest first: the order is likeness and nothing else.

6 of 10

Cash generation

Whether profit arrives as cash, and what is paid back to shareholders.

SEC filingComputed

T-Mobile US, Inc: cash generation and what is paid out, each with its source
FigureValue, source and document
Free cash flow yield10.1% ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Free cash flow18.00B USD ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Free cash flow margin20.4% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Dividend yield2.6% ComputedClose of Oct 14, 2026 · FY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Payout ratio37.5% ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
FY2016 Free cash flow: -1.92B USDFY2016 Net income: 1.46B USDFY2017 Free cash flow: -1.41B USDFY2017 Net income: 4.54B USDFY2018 Free cash flow: -1.64B USDFY2018 Net income: 2.89B USDFY2019 Free cash flow: 433.0M USDFY2019 Net income: 3.47B USDFY2020 Free cash flow: -2.39B USDFY2020 Net income: 3.06B USDFY2021 Free cash flow: 1.59B USDFY2021 Net income: 3.02B USDFY2022 Free cash flow: 2.81B USDFY2022 Net income: 2.59B USDFY2023 Free cash flow: 8.76B USDFY2023 Net income: 8.32B USDFY2024 Free cash flow: 13.45B USDFY2024 Net income: 11.34B USDFY2025 Free cash flow: 18.00B USDFY2025 Net income: 10.99B USD
Free cash flow Net incomeProfit that arrives as cash stands level with net income; a gap year after year is worth reading about.

7 of 10

Filings

Every figure, the year it is for and the document it was read from.

SEC filingMarket data

The filed figures

Computed from the accounts this company filed with the SEC and, in a ratio with a price in it, the last close, dated on this page. Every filed figure below carries the fiscal year and the filing date its accounts were read from, and every blank carries the reason it is blank. Nothing here is a view on this company.

T-Mobile US, Inc.: the eight ratios, with the fiscal year and filing date behind each.
FigureValueYearAs of
16.18xFY2025Oct 14, 2026
3.01xFY2025Oct 14, 2026
15.95xFY2025Oct 14, 2026
10.1%FY2025Oct 14, 2026
8.2%FY2025Feb 11, 2026
2.6%FY2025Oct 14, 2026
2.01FY2025Feb 11, 2026
1.00FY2025Feb 11, 2026
2.02xFY2025Oct 14, 2026
0.55FY2025Oct 14, 2026
1.48FY2025Oct 14, 2026
-2.65FY2025Feb 11, 2026
6/9FY2025Feb 11, 2026

The figures are computed from the accounts for fiscal 2025, the newest full year on file. 10 filed fiscal years on record, FY2016 to FY2025, from SEC EDGAR. Prices as of Oct 14, 2026. Ratios recomputed Oct 14, 2026. Two facts, because a recompute is not a fresh quote.

The year and the filing date name the statement each figure’s accounts are read from, and they stand even where the figure itself could not be computed: the line beneath a blank says what that statement did not carry. A figure’s name opens its formula and the filings behind it; a statement that names no SEC filing has no filing date, and reads n/a.

Ten years of filed figures, year by year

Ten years of filed figures

10 filed fiscal years, FY2016 to FY2025, read from the annual reports T-Mobile US, Inc filed with the SEC. Each year names its filing. Amounts in USD, as filed.

T-Mobile US, Inc: revenue, earnings, free cash flow and returns, by fiscal year, with the filing each year was read from
YearRevenueOperating incomeNet incomeEPS, dilutedFree cash flowOperating marginReturn on equityFiling
FY202588.31B18.28B10.99B9.7218.00B20.7%18.6%10-K, Feb 11, 20260001283699-26-000010
FY202481.40B18.01B11.34B9.6613.45B22.1%18.4%10-K, Jan 31, 20250001283699-25-000012
FY202378.56B14.27B8.32B6.938.76B18.2%12.8%10-K, Feb 2, 20240001283699-24-000008
FY202279.57B6.54B2.59B2.062.81B8.2%3.7%10-K, Feb 14, 20230001283699-23-000016
FY202180.12B6.89B3.02B2.411.59B8.6%4.4%10-K, Feb 11, 20220001283699-22-000018
FY202068.40B6.64B3.06B2.65-2.39B9.7%4.7%10-K, Feb 23, 20210001283699-21-000039
FY201945.00B5.72B3.47B4.02433.0M12.7%12.1%10-K, Feb 6, 20200001283699-20-000026
FY201843.31B5.31B2.89B3.36-1.64B12.3%11.7%10-K, Feb 7, 20190001283699-19-000015
FY201740.60B4.89B4.54B5.20-1.41B12.0%20.1%10-K, Feb 8, 20180001283699-18-000011
FY201637.49B4.05B1.46B1.69-1.92B10.8%8.0%10-K, Feb 14, 20170001283699-17-000010
  • Revenue, compound annual growth FY2016 to FY2025: 10.0%
  • Earnings, compound annual growth FY2016 to FY2025: 25.1%
  • Earnings per share, compound annual growth FY2016 to FY2025: 21.5%
  • Free cash flow: Free cash flow was not positive in both 2016 and 2025, so a compound rate across the window is not defined. Both figures are in the table.

Every figure in this section is a line of a filed annual statement or a ratio of two of them. Nothing here is estimated or smoothed. Earnings per share filed before a share split are put on today's share count, and say so. Nothing here is a verdict on the company.

8 of 10

Risks and guardrails

The accounting screens, the published tests, and the lines you can set to be told.

ComputedCompany statement

T-Mobile US, Inc: accounting screens and published tests, each with its source
FigureValue, source and document
Beneish M-score-2.65 ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Piotroski F-score6/9 ComputedFY2025 10-K, filed Feb 11, 2026, 0001283699-26-000010
Named tests met4 of 30 Computed
Beta0.37 ComputedClose of Oct 14, 2026

The named tests

Of 30 tests value investors published: 4 met, 26 not met, 0 we could not complete. Counts, never a score: a single figure would have to decide that meeting one investor’s criteria and meeting another’s are worth the same.

Which tests, by name(all 30)
Meets
Dividends and buybacks; ROIC at or above WACC; Owner earnings yield; Cash-covered dividend
Does not
Defensive investor (Benjamin Graham); Deep value; Large cap, low P/E; Earnings yield and ROIC (Joel Greenblatt); High F-score, low P/B (Joseph Piotroski); Three forensic scores; Low PEG, low debt (Peter Lynch); High returns and growth; Gross margin, turnover (Robert Novy-Marx); EV/EBITDA and coverage; High yield, low payout; Low beta, profitable; Near the 52-week low; Z-score and coverage (Edward Altman); Two thirds of NCAV (Benjamin Graham); P/E times P/B (Benjamin Graham); High returns, low debt; High return on tangibles; Low P/S, rising earnings (James O'Shaughnessy); Book or below, low debt (Walter Schloss); Tangible book or below; Cash-flow yield and ROIC; Clean books, high ROIC; Cheapest quarter on P/E (David Dreman); Cheapest quarter on P/B (David Dreman); Low P/E, growth, yield (John Neff)
Figures we could not read(2)
  • Gross Margin: Our archived statements for this filer carry no gross profit line, so there is nothing to compute a gross margin from and trace back to source. That may be because the filer presents no cost of revenue, or because we have not captured the concept. We do not guess which.
  • Interest Coverage: No interest expense is filed for this year, so coverage is not computed.

9 of 10

Declared positions

Whether anybody here owns this company.

Positions declared by the founder: no holding in any company shown here, as of October 3, 2026.

10 of 10

Next step

What to do with what you have read.

A thesis is your reason for owning it, in your words, with the figures that must stay true. Checking those figures every night against the newest filed accounts, and telling you once when one breaks, is what the subscription adds.

More on this company

What this cannot tell you

  • 2 figures could not be read on this company: Gross Margin, Interest Coverage.

And the one that is true of all of it: This is what the numbers say today. It cannot tell you the day one of them stops being true. Nothing here can, because the reasons are not written down.

Running this once is arithmetic on public documents and you are welcome to it. Writing down why you own each company, in your own words and with the numbers that have to stay true for it to hold, and then having those numbers re-checked every night against the newest filed accounts, and against the latest close where a rule watches a price, is Professional, the plan a new account starts on for 30 days, one trial per person. It writes to you the day one breaks, and stays quiet when nothing does. The check runs every night at 23:30 UTC. A filing is picked up the night after it is published.

No card. 30 free days, and nothing is charged unless you choose a plan.

Analyze your own portfolio

ValueScreener · valuescreener.ai · Computed from accounts filed with the SEC by this company, read from EDGAR, and from dated closing prices. On this page a filed figure opens into its formula, its inputs and the statement, fiscal year and filing date it was read from, and a price into the day of its close. A figure that cannot show that trail says so.

A computation on accounts filed with the SEC, not a recommendation and not advice. Past filings do not indicate future results. Risk disclaimer.

Once a week, what changed in the filings of US-listed companies, why it can matter to a thesis, and what deserves a closer review. Grounded in filings, not market noise.

Site map
  • Android app coming soon
  • iPhone app coming soon
ValueScreener

Discover companies, research each one to its filings, track what matters, and take your work into your own spreadsheet.

ValueScreener is a trading name of Oliva Real Estate Technologies LLC, a Delaware limited liability company. Legal notices: legal@valuescreener.ai. © 2026 Oliva Real Estate Technologies LLC. All rights reserved.

Risk disclaimer. This service is provided for research and education only. Nothing on it is investment advice, a recommendation, or an offer to buy or sell any security. Capital is at risk, and past performance does not indicate future results. Figures come from filed accounts and may be incomplete, delayed or later restated, so verify a number against the filing before you act on it.