TMUS T-Mobile US, Inc.

Communication Services

Price

$165.93

Intrinsic value

$94.15

Buy price

$75.32

Discount

-76.2%

Overvalued [LOW CF reliability]

Live signals (1)

Daily bars as of Oct 8, 2026

DCDowntrend ContinuationBearish ↓
A strong bearish bar rejecting a falling 20/50-SMA stack - the downtrend resuming after a bounce into the moving averages.
Fired Oct 7, 20261 daily bar ago32.9% win rate · 0.89x profit factor

A pattern is reported for 5 bars after it fires (the sweet-spot fill window), so an older bar count means the entry has had longer to play out - not that the signal is stronger. Win rate and profit factor are the pattern's backtested averages across the S&P 500, not a forecast for this ticker.

DCF walkthrough

Near-term growth (g1)3.53%

Terminal growth (g2)3.50%

Years of g1 growth4

Discount rate9.00%

Margin of safety20.00%

Operating CF: $28,833,000,000.00
Total debt: $120,427,003,904.00
Cash & STI: $2,824,999,936.00
Shares out.: 1,082,409,636

Overvalued [LOW CF reliability]

Intrinsic value$94.13

Buy price (with MOS)$75.31

Current price$165.93

Discount to intrinsic value-76.3%

7-step quality scorecard

ROE quality

LOW

Average ROE: 13.4%
Current ROE: 18.6%
Minimum ROE: 3.7%

Debt quality

LEVERAGED

Debt / Equity: 2.03x

Moat proxy

MODERATE_PROXY

Cash-flow reliability

LOW

Operating CF / Net income: 2.73x

Technical chart

Confluence: DOWNTREND (0/3)

Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).

Assumptions & data quality

Data source: yfinance
Growth (g1) source: min(revenueCAGR,cfCAGR)
Valuation model: DCF_OCF
Debt as % of DCF PV: 54.9%
Public economic interest: 100.0%

These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.