0.11%
6.29%
5.14%
28.71%
45.52%
116.90%
196.27%

Company Description

T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands.The company offers voice, messaging, and data services to 108.7 million customers in the postpaid, prepaid, and wholesale markets.It also provides wireless devices, including smartphones, wearables, and tablets and other mobile communication devices, as well as wireless devices and accessories.


In addition, the company offers services, devices, and accessories under the T-Mobile and Metro by T-Mobile brands through its owned and operated retail stores, T-Mobile app and customer care channels, and its websites.It also sells its devices to dealers and other third-party distributors for resale through independent third-party retail outlets and various third-party websites.As of December 31, 2021, it operated approximately 102,000 macro cell and 41,000 small cell/distributed antenna system sites.


The company was founded in 1994 and is headquartered in Bellevue, Washington.

Market Data

Last Price 234.62
Change Percentage 0.11%
Open 235
Previous Close 234.37
Market Cap ( Millions) 272274
Volume 153042
Year High 248.15
Year Low 158.84
M A 50 227.46
M A 200 199.17

Financial Ratios

FCF Yield 3.66%
Dividend Yield 1.21%
ROE 16.35%
Debt / Equity 180.78%
Net Debt / EBIDTA 344.34%
Price To Book 4.26
Price Earnings Ratio 26.37
Price To FCF 27.29
Price To sales 3.4
EV / EBITDA 12.25

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Postpaid

Expected Growth : 3.5 %

What the company do ?

Postpaid from T-Mobile US, Inc. is a mobile phone service that allows customers to pay for their usage after the billing cycle, with no credit check or deposit required.

Why we expect these perspectives ?

T-Mobile US, Inc.'s postpaid segment growth of 3.5% is driven by its competitive pricing, extensive 5G network coverage, and attractive unlimited data plans. Additionally, the company's focus on customer experience, retention, and acquisition through targeted marketing campaigns and loyalty programs contribute to its growth momentum.

Segment nΒ°2 -> Equipment

Expected Growth : 2.8 %

What the company do ?

Equipment from T-Mobile US, Inc. refers to the devices and accessories, such as phones, tablets, and wearables, offered by the company to its customers.

Why we expect these perspectives ?

T-Mobile US, Inc.'s equipment segment growth of 2.8% is driven by increasing demand for 5G devices, expansion of IoT services, and growing adoption of wearables and smart home devices. Additionally, the company's aggressive marketing strategies, competitive pricing, and expanding retail presence also contribute to the growth.

Segment nΒ°3 -> Prepaid

Expected Growth : 2.2 %

What the company do ?

Prepaid from T-Mobile US, Inc. is a pay-as-you-go wireless service with no annual contract, offering flexible plans and affordable rates.

Why we expect these perspectives ?

T-Mobile US, Inc.'s prepaid segment growth of 2.2% is driven by increasing demand for affordable wireless plans, expansion of 5G network coverage, and competitive pricing strategies. Additionally, the company's focus on digital transformation, improved customer experience, and strategic partnerships have contributed to the growth.

Segment nΒ°4 -> Wholesale and Other Service

Expected Growth : 2.5 %

What the company do ?

Wholesale and Other Service from T-Mobile US, Inc. refers to the sale of wireless network access and services to other companies, which then resell them to their customers.

Why we expect these perspectives ?

T-Mobile US, Inc.'s Wholesale and Other Service segment growth of 2.5% is driven by increasing demand for IoT and 5G network services, expansion of its wholesale business, and growth in its TVision streaming service. Additionally, the company's focus on digital transformation and cost savings initiatives have also contributed to the segment's growth.

Segment nΒ°5 -> Other

Expected Growth : 2.0 %

What the company do ?

MetroPCS, a prepaid wireless service, is the 'Other' segment of T-Mobile US, Inc., offering low-cost plans and phones to budget-conscious customers.

Why we expect these perspectives ?

T-Mobile US, Inc.'s 'Other' segment growth is driven by increasing demand for IoT (Internet of Things) solutions, expansion of its 5G network, and growing adoption of its TVision streaming service. Additionally, the company's partnerships with major brands and its focus on innovation in areas like 5G-enabled devices and smart cities also contribute to its growth.

T-Mobile Us, Inc. Products

Product Range What is it ?
Magenta Unlimited Plans T-Mobile's flagship unlimited data plans offering unlimited talk, text, and data with varying speeds and features
Magenta Plus An upgraded unlimited plan with additional features like international data roaming, in-flight texting, and more
Simple Choice Plans Customizable plans with varying data limits, talk, and text options
Prepaid Plans No-contract, pay-as-you-go plans with varying data limits and features
Home Internet High-speed internet service for homes and businesses
TVision Live TV streaming service with access to popular channels and on-demand content
SyncUP DRIVE In-car Wi-Fi hotspot and vehicle monitoring system
T-Mobile for Business Customized wireless solutions for businesses of all sizes

T-Mobile US, Inc.'s Porter Forces

T-Mobile US, Inc. faces moderate threat from substitutes, as customers have limited options for wireless communication services. However, the presence of alternative technologies like Wi-Fi and VoIP may pose some threat.

T-Mobile US, Inc. has a large customer base, which reduces the bargaining power of individual customers. Additionally, the company's services are often bundled, making it difficult for customers to switch to competitors.

T-Mobile US, Inc. has a diverse supplier base, which reduces the bargaining power of individual suppliers. The company's large scale of operations also gives it negotiating power over suppliers.

The wireless communication services industry has high barriers to entry, including significant capital requirements and regulatory hurdles. This makes it difficult for new entrants to challenge T-Mobile US, Inc.'s market position.

The wireless communication services industry is highly competitive, with several major players competing for market share. T-Mobile US, Inc. faces intense rivalry from competitors like Verizon, AT&T, and Sprint.

Capital Structure

Value
Debt Weight 63.60%
Debt Cost 3.95%
Equity Weight 36.40%
Equity Cost 6.32%
WACC 4.81%
Leverage 174.74%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
T AT&T Inc. provides telecommunications, media, and technology services worldwide. Its Communications segment offers wireless voice and data communications services; and sells handsets, wireless data cards, wireless computing devices, and carrying …
CMCSA Comcast Corporation operates as a media and technology company worldwide. It operates through Cable Communications, Media, Studios, Theme Parks, and Sky segments. The Cable Communications segment offers broadband, video, voice, …
VZ Verizon Communications Inc., through its subsidiaries, offers communications, technology, information, and entertainment products and services to consumers, businesses, and governmental entities worldwide. Its Consumer segment provides postpaid and prepaid service …
CHTR Charter Communications, Inc. operates as a broadband connectivity and cable operator company serving residential and commercial customers in the United States. The company offers subscription-based video services, including video on …
GOOG Alphabet Inc. offers various products and platforms in the United States, Europe, the Middle East, Africa, the Asia-Pacific, Canada, and Latin America. It operates through Google Services, Google Cloud, and …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
234.69$
Current Price
234.69$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Verizon Logo
Verizon
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

AT&T Logo
AT&T
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Comcast Logo
Comcast
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

T-Mobile US Logo
T-Mobile US
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Alphabet Logo
Alphabet
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Charter Logo
Charter
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->