With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
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.
| Line item | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Revenue | $79.57B | $78.56B-1.3% | $81.40B+3.6% | $88.31B+8.5% | +3.5% |
| Gross profit | $43.37B | $48.37B | $51.75B | $55.54B | +8.6% |
| Operating income | $8.11B | $14.24B | $18.01B | $18.56B | +31.8% |
| Net income | $2.59B | $8.32B+221.2% | $11.34B+36.3% | $10.99B-3.1% | +61.9% |
| EPS (diluted) | $2.06 | $6.93 | $9.66 | $9.72 | +67.7% |
| EBITDA | $20.16B | $27.15B | $31.04B | $31.56B | +16.1% |
| R&D | — | — | — | — | — |
| SG&A | $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.
| Deterioration versus the report thesis |
| EBITDA margin compression driven by promotional device subsidies. | Monitor | Deterioration versus the report thesis |
| Scaling back of planned buyback velocity or dividend growth. | Monitor | Deterioration versus the report thesis |
