Download PDF

1. Company Snapshot

1.a. 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.

Show Full description

1.b. Last Insights on TMUS

Breaking News: T-Mobile US Inc reported strong Q1 2026 earnings, beating Wall Street expectations with adjusted earnings per share of $2.27. The company's postpaid service revenue grew 15% year-over-year, while total service revenue grew 11% year-over-year. Core adjusted EBITDA grew 12% year-over-year. Subscriber growth was also strong, driving the earnings beat. Oppenheimer upgraded the stock to outperform with a $260 price target, citing potential for AI-driven pricing power. D.A. Davidson & CO. recently sold 10,107 shares, reducing its stake by 18.9%.

1.c. Company Highlights

2. T‑Mobile’s 5G Surge Fuels Strong Earnings and Aggressive Guidance

T‑Mobile reported a robust quarter, delivering total service revenue of $77 billion—an 11% year‑over‑year rise—and core adjusted EBITDA that climbed 12% to $37.3 billion. Free‑cash‑flow margins hit 24%, while EPS topped estimates at $2.27 versus $2.01, reflecting disciplined cost controls and a solid network investment. The company’s P/E sits at 19.48, and EV/EBITDA is 11.34, indicating a valuation that still rewards continued growth.

Publication Date: Apr -29

📋 Highlights
  • Postpaid Growth & Revenue Surge: 217,000 postpaid net adds (+6% YoY), 15% postpaid service revenue growth, and 11% total service revenue growth driven by network leadership.
  • Core Adjusted EBITDA Expansion: 12% YoY EBITDA growth with 24% free cash flow margins, alongside $6 billion returned to shareholders via dividends and buybacks.
  • 5G Broadband Leadership: 500,000+ broadband net adds, 5G broadband speeds outpacing peers by over 50%, and 80% customer growth on the network in 3 years.
  • Guidance Raised Sharply: Full-year service revenue expected at $77 billion (+8%), Q2 revenue of $19 billion (+9%), and adjusted free cash flow of $18.1–$18.7 billion.

Postpaid Momentum

Postpaid net account additions surged 6% to 217,000, with service revenue up 15%, underscoring the company’s ability to attract and retain customers in a competitive market.

Network Leadership

5G broadband net adds exceeded 0.5 million, and average speeds outpace peers by 50%, reinforcing T‑Mobile’s claim of the best network experience.

Guidance Upswing

The firm raised full‑year revenue guidance to $77 billion—an 8% increase—and core adjusted EBITDA to $37.1‑$37.5 billion, reflecting confidence in sustained demand.

Capital Allocation

With a $3.6 billion share‑repurchase authorization and $6 billion returned to shareholders this quarter, the company prioritizes shareholder value while funding future expansion.

Edge and AI Opportunity

T‑Mobile’s AI‑enabled edge strategy—leveraging 5G Advanced, AI RAN, and spectrum—positions it to capture low‑latency, compute‑intensive workloads.

SpaceX Super Broadband

The partnership with SpaceX delivers satellite‑backed 5G, offering nationwide coverage, redundancy, and a single‑contract experience for business customers.

Cost Synergies

AI chatbots now address 60% of customer queries, and the company is on track to achieve $3 billion in cost synergies by 2026‑27.

UScellular Integration

The migration of UScellular customers is nearly complete, boosting postpaid switching and expanding the network footprint.

ARPU and Pricing Strategy

ARPU grew 4% YoY, driven by premium plan uptake; the firm maintains a price‑premium strategy, targeting a 20% discount to peers as a future growth lever.

Valuation Snapshot

With a P/B of 3.68, ROE of 17.82%, and dividend yield of 2.04%, T‑Mobile offers a balanced mix of growth and income, while its ROIC of 8.11% highlights efficient capital deployment.

Future Outlook

As the company accelerates 5G adoption and expands its edge portfolio, it expects continued margin expansion and shareholder returns, positioning itself for a strong 2030 trajectory.

3. NewsRoom

Card image cap

First Look: Oil Spike, Big Tech Capex, Lilly Beat, NYC Casino

Apr -30

Card image cap

D.A. Davidson & CO. Sells 10,107 Shares of T-Mobile US, Inc. $TMUS

Apr -29

Card image cap

Oppenheimer Upgrades T-Mobile to Outperform With a $260 Price Target: Can AI Pricing Power Drive the Next Leg?

Apr -29

Card image cap

T-Mobile shares rise as subscriber gains drive earnings beat

Apr -29

Card image cap

Here Are Wednesday’s Top Wall Street Analyst Research Calls: Alibaba, Boston Scientific, Brown-Forman, Charter Communications, Franklin Resources, Spotify, T-Mobile, and More

Apr -29

Card image cap

Breakfast News: Enphase Dips As Solar Demand Dims

Apr -29

Card image cap

T-Mobile US Inc (TMUS) Q1 2026 Earnings Call Highlights: Strong Revenue Growth and Strategic Innovations

Apr -29

Card image cap

T-Mobile US, Inc. (TMUS) Q1 2026 Earnings Call Transcript

Apr -29

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.00%)

6. Segments

Wireless Communications Carrier

Expected Growth: 4.0%

T-Mobile US, Inc.'s 4.0% growth is driven by increasing demand for 5G services, expanding customer base, and rising average revenue per user (ARPU). The company's aggressive network expansion and innovative offerings, such as unlimited data plans, have also contributed to its growth. Additionally, T-Mobile's merger with Sprint has enhanced its market position and competitiveness.

7. Detailed Products

Postpaid Wireless Services

T-Mobile offers postpaid wireless services, including voice, data, and text messaging plans, to individual and business customers, providing a range of data plans, international coverage, and features like streaming perks and device financing.

Prepaid Wireless Services

T-Mobile's prepaid wireless services offer customers a no-contract option for voice, data, and text messaging plans, with various data allowances and add-on features like international coverage and data rollover.

Home Internet Services

T-Mobile's home internet services provide fast, reliable internet access to customers at home, using wireless technology to deliver high-speed internet to areas where traditional wired internet services are not available or are unreliable.

Mobile Hotspot Services

T-Mobile's mobile hotspot services allow customers to access the internet from anywhere, using a mobile hotspot device or a smartphone, providing a secure and reliable connection for multiple devices.

Device Sales

T-Mobile sells a wide range of devices, including smartphones, tablets, smartwatches, and other wireless devices, from top manufacturers like Apple, Samsung, and Google.

TVision (Streaming Service)

TVision is T-Mobile's streaming service, offering live TV, on-demand content, and cloud DVR capabilities, providing an alternative to traditional cable or satellite TV services.

Magenta (Business Services)

T-Mobile's Magenta business services provide wireless solutions for businesses, including plans for voice, data, and text messaging, with features like mobile device management and security.

8. T-Mobile US, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

T-Mobile US, Inc. faces a moderate threat from substitutes as there are alternative wireless communication services such as satellite phones, internet-based communication services (e.g., Skype, WhatsApp), and other mobile virtual network operators (MVNOs). However, the convenience, widespread coverage, and reliability of traditional cellular services limit the appeal of substitutes.

Bargaining Power Of Customers

The bargaining power of T-Mobile's customers is relatively low due to the large number of customers and the low switching costs between wireless carriers. While customers can choose from several major carriers, the differences in service offerings and pricing plans often make it difficult for individual customers to negotiate better deals.

Bargaining Power Of Suppliers

T-Mobile US, Inc. has a large supplier base, including major equipment providers like Ericsson, Nokia, and Samsung. The company can negotiate favorable terms with its suppliers due to the large volume of purchases. Additionally, there are often multiple suppliers for similar components, which further reduces the bargaining power of individual suppliers.

Threat Of New Entrants

The threat of new entrants in the US wireless carrier market is relatively low due to high capital requirements for network infrastructure, spectrum acquisition costs, and the need for a large customer base to achieve economies of scale. These barriers make it difficult for new companies to enter the market and compete effectively.

Intensity Of Rivalry

The intensity of rivalry among wireless carriers in the US is high. The market is dominated by a few major players (Verizon, AT&T, T-Mobile, and Sprint), leading to aggressive competition in terms of pricing, service offerings, and marketing. This competition drives innovation but also puts pressure on profit margins.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 64.86%
Debt Cost 4.31%
Equity Weight 35.14%
Equity Cost 7.76%
WACC 5.52%
Leverage 184.55%

11. Quality Control: T-Mobile US, Inc. passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
AT&T

A-Score: 7.0/10

Value: 7.5

Growth: 2.6

Quality: 5.5

Yield: 9.0

Momentum: 8.0

Volatility: 9.7

1-Year Total Return ->

Stock-Card
Verizon

A-Score: 6.9/10

Value: 8.0

Growth: 3.1

Quality: 5.8

Yield: 10.0

Momentum: 4.5

Volatility: 10.0

1-Year Total Return ->

Stock-Card
Comcast

A-Score: 6.1/10

Value: 8.6

Growth: 5.2

Quality: 6.6

Yield: 7.0

Momentum: 1.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
Alphabet

A-Score: 5.8/10

Value: 1.0

Growth: 8.2

Quality: 8.2

Yield: 0.0

Momentum: 10.0

Volatility: 7.3

1-Year Total Return ->

Stock-Card
T-Mobile US

A-Score: 5.2/10

Value: 4.5

Growth: 7.1

Quality: 5.8

Yield: 2.0

Momentum: 3.0

Volatility: 9.0

1-Year Total Return ->

Stock-Card
Charter

A-Score: 4.6/10

Value: 8.1

Growth: 7.7

Quality: 5.3

Yield: 0.0

Momentum: 1.0

Volatility: 5.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

196.78$

Current Price

196.78$

Potential

-0.00%

Expected Cash-Flows