Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
TMUS trades against a final fair-value range of $190.98-$286.83, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A prolonged recession combined with aggressive cable MVNO pricing triggers a race to the bottom in postpaid ARPU, while FWA growth hits a hard capacity ceiling sooner than expected.
CMCSA and CHTR aggressively cut converged mobile-broadband pricing, stalling TMUS subscriber growth and forcing margin-dilutive promotions.
Fixed Wireless Access net additions decelerate sharply as network capacity limits are reached in profitable geographies, neutralizing a key growth vector.
Higher-for-longer interest rates significantly increase the refinancing burden on the $122B debt load, impairing the massive buyback and dividend program.
| Position | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Umsatz | $79.57B | $78.56B-1.3% | $81.40B+3.6% | $88.31B+8.5% | +3.5% |
| Bruttogewinn | $43.37B | $48.37B | $51.75B | $55.54B | +8.6% |
| Betriebsergebnis | $8.11B | $14.24B | $18.01B | $18.56B | +31.8% |
| Nettogewinn | $2.59B | $8.32B+221.2% | $11.34B+36.3% | $10.99B-3.1% | +61.9% |
| EPS (verwässert) | $2.06 | $6.93 | $9.66 | $9.72 | +67.7% |
| EBITDA | $20.16B | $27.15B | $31.04B | $31.56B | +16.1% |
| F&E | — | — | — | — | — |
| VVG | $21.61B | $21.31B | $20.82B | $23.47B | +2.8% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
