Tearsheet
Investment Highlights Market Valuation Price Chart About TMUS Interactive Breakdown Better Bets vs. TMUS Latest Trefis Analyses Trade Ideas Recent Active Movers More From Trefis Peer Financials Peer Growth & Margins Peer Valuation Peer Returns Peer Analyses FDIC Bank Data Financials Segment Financials Price Behavior Short Interest Earnings Returns History SEC Filings Insider Activity Industry Resource Links External Quote Links

T-Mobile US (TMUS)

Market Price (10/13/2025): $230.98 | Market Cap: $261.6 Bil
Sector: Communication Services | Industry: Wireless Telecommunication Services

T-Mobile US (TMUS)

Market Price (10/13/2025): $230.98
Market Cap: $261.6 Bil
Sector: Communication Services
Industry: Wireless Telecommunication Services

Investment Highlights

0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 6.2%		 Weak multi-year price returns
3Y Excs Rtn is -6.3%		 
1 Attractive operating margins
Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is 23%		  
2 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 30%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 15%, CFO LTM is 26 Bil, FCF LTM is 12 Bil		  
3 Low stock price volatility
Vol 12M is 28%		  
0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 6.2%
1 Attractive operating margins
Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is 23%
2 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 30%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 15%, CFO LTM is 26 Bil, FCF LTM is 12 Bil
3 Low stock price volatility
Vol 12M is 28%
4 Weak multi-year price returns
3Y Excs Rtn is -6.3%

Market Valuation & Key Metrics

TMUSS&P 500
REVENUE GROWTHFAIR
Rev LTM ($ Bil)84.1
Rev Chg Q6.9%6.1%
Rev Chg LTM6.3%5.2%
Rev Chg 3Y Avg1.6%5.3%
PROFITABILITYGOOD
Op Inc LTM ($ Bil)19.4
Op Mgn LTM23.1%18.6%
CFO LTM ($ Bil)25.5
CFO/Rev LTM30.4%20.3%
Net Inc LTM ($ Bil)12.2
Net Inc Mgn14.5%12.7%
VALUATIONMODERATE
P/S3.13.2
P/CFO10.215.6
P/FCF21.220.6
P/E21.423.6
STABILITYFAIR
Debt/Equity0.450.21
Cash/Assets0.050.07

TMUS Stock

Factor Drivers of Stock Movement
The -10.9% change in TMUS stock from 4/13/2025 to 10/12/2025 was primarily driven by a -18.9% change in the company's P/E Multiple.

413202510122025Change
Stock Price ($)256.81228.79-10.91%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)81400.0084052.003.26%
Net Income Margin (%)13.93%14.53%4.33%
P/E Multiple26.1521.22-18.86%
Shares Outstanding (Mil)1154.571132.761.89%
Cumulative Contribution-10.94%

LTM = Last Twelve Months as of date shown
The 8.9% change in TMUS stock from 10/12/2024 to 10/12/2025 was primarily driven by a 21.6% change in the company's Net Income Margin (%).

1012202410122025Change
Stock Price ($)210.05228.798.92%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)79096.0084052.006.27%
Net Income Margin (%)11.95%14.53%21.57%
P/E Multiple25.9921.22-18.37%
Shares Outstanding (Mil)1170.031132.763.19%
Cumulative Contribution8.81%

LTM = Last Twelve Months as of date shown
The 77.1% change in TMUS stock from 10/13/2022 to 10/12/2025 was primarily driven by a 578.7% change in the company's Net Income Margin (%).

1013202210122025Change
Stock Price ($)129.21228.7977.07%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)80230.0084052.004.76%
Net Income Margin (%)2.14%14.53%578.67%
P/E Multiple94.3121.22-77.50%
Shares Outstanding (Mil)1253.931132.769.66%
Cumulative Contribution75.42%

LTM = Last Twelve Months as of date shown

Price Returns Compared

 202020212022202320242025Total [1]
Returns
TMUS Return74%-14%21%15%40%5%204%
Peers Return15%17%-18%-11%47%49%116%
S&P 500 Return16%27%-19%24%23%11%103%

Monthly Win Rates [3]
TMUS Win Rate75%42%58%58%83%44% 
Peers Win Rate47%52%40%48%57%56% 
S&P 500 Win Rate58%75%42%67%75%67% 

Max Drawdowns [4]
TMUS Max Drawdown-5%-21%-12%-10%0%-4% 
Peers Max Drawdown-39%-7%-33%-33%-25%-23% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 

[1] Cumulative total returns since the beginning of 2020
[2] Peers: CMCSA, LUMN, TMUS, SATS, GOGO. See TMUS Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 10/10/2025 (YTD)

Downturns Compared

Unique KeyEventTMUSS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-32.0%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven47.0%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven280 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-26.0%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven35.2%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven61 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-19.0%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven23.4%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven310 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-85.5%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven589.4%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven3545 days1480 days


How Low Can It Go?

T-Mobile US's stock fell -32.0% during the 2022 Inflation Shock from a high on 7/16/2021. A -32.0% loss requires a 47.0% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About T-Mobile US (TMUS)

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.

Interactive Breakdown

T-Mobile US Interactive Breakdown Analysis

Better Bets than T-Mobile US (TMUS)

 TMUSBetter Performance than TMUS
MetricValueIndustry (Wireless Telecommunication Ser)
Rev Chg LTM6.3%GOGO (72.7%), SHEN (20.4%)
Rev Chg 3Y Avg1.6%GOGO (27.3%), SHEN (11.4%)
Op Mgn LTM23.1%
CFO/Rev LTM30.4%
FCF/Rev LTM14.7%
Total Yield6.2%
 TMUSBetter Performance than TMUS
MetricValueAll Other Sectors
Rev Chg LTM6.3%NVDA (71.6%), MSFT (14.9%), AMZN (10.9%), AVGO (28.0%), JPM (8.2%)
Rev Chg 3Y Avg1.6%NVDA (92.0%), MSFT (12.5%), AAPL (1.8%), AMZN (11.3%), AVGO (24.0%)
Op Mgn LTM23.1%NVDA (58.1%), MSFT (45.6%), AAPL (31.9%), AVGO (39.0%), ORCL (31.6%)
CFO/Rev LTM30.4%NVDA (46.6%), MSFT (48.3%), AVGO (42.4%), ORCL (36.5%), V (60.4%)
FCF/Rev LTM14.7%NVDA (43.6%), MSFT (25.4%), AAPL (23.5%), AVGO (41.6%), V (56.8%)
Total Yield6.2%JPM (6.7%), XOM (10.1%), JNJ (7.6%), BAC (7.5%), HD (6.4%)

Latest Trefis Analyses

TitleTopicDate
0DASHBOARDS  
1T-Mobile US Earnings Notes  
2TMUS Has Paid Out $59 Bil to Investors in the Past Decade  
3T-Mobile US vs Southern: Which Is A Better Investment?Counter-Intuitive Comparisons 
4T-Mobile US vs Nexstar Media: Which Is A Better Investment?Counter-Intuitive Comparisons 
5How Does TMUS Stack Up Against Its Peers?  
6Better Bet Than TMUS Stock: Pay Less Than T-Mobile US To Get More From CCL, FSLR   
7Better Bet Than TMUS Stock: Pay Less Than T-Mobile US To Get More From IRDM   
8Day 5 of Gains Streak for T-Mobile US Stock with 9% Return (vs. 13% YTD) [7/24/2025]Notification 
9TMUS Dip Buy Analysis  
10Day 8 of Gains Streak for T-Mobile US Stock with 9.3% Return (vs. 10% YTD) [7/1/2025]  
11ARTICLES  
12T-Mobile US Stock Has Returned $59 Bil To Shareholders In A Decade October 9th, 2025
13TMUS Delivers $59 Bil to Shareholders Over the Last 10 Years September 2nd, 2025
14TMUS Stock Up 9% after 5-Day Win Streak July 25th, 2025
15How Will T-Mobile Stock React To Its Upcoming Earnings? July 18th, 2025
16TMUS Stock Up 6.5% after 6-Day Win Streak June 30th, 2025
Title
0DASHBOARDS
1T-Mobile US Stock Has Returned $59 Bil To Shareholders In A Decade
2TMUS Delivers $59 Bil to Shareholders Over the Last 10 Years
3TMUS Stock Up 9% after 5-Day Win Streak
4How Will T-Mobile Stock React To Its Upcoming Earnings?
5TMUS Stock Up 6.5% after 6-Day Win Streak
6ARTICLES
7T-Mobile US Earnings Notes
8TMUS Has Paid Out $59 Bil to Investors in the Past Decade
9T-Mobile US vs Southern: Which Is A Better Investment?
10T-Mobile US vs Nexstar Media: Which Is A Better Investment?
11How Does TMUS Stack Up Against Its Peers?
12Better Bet Than TMUS Stock: Pay Less Than T-Mobile US To Get More From CCL, FSLR 
13Better Bet Than TMUS Stock: Pay Less Than T-Mobile US To Get More From IRDM 
14Day 5 of Gains Streak for T-Mobile US Stock with 9% Return (vs. 13% YTD) [7/24/2025]
15TMUS Dip Buy Analysis
16Day 8 of Gains Streak for T-Mobile US Stock with 9.3% Return (vs. 10% YTD) [7/1/2025]

Trade Ideas

Select past trade ideas related to TMUS and Wireless Telecommunication Services.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
TTD_9302025_Dip_Buyer_High_CFO_Margins_ExInd_DE09302025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap		6.8%6.8%0.0%
CMCSA_7312025_Monopoly_xInd_xCD_Getting_Cheaper07312025CMCSAComcastMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple		-10.4%-10.4%-10.4%
PINS_5312025_Monopoly_xInd_xCD_Getting_Cheaper05312025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple		-2.3%-2.3%-2.3%
IRDM_4302025_Dip_Buyer_FCFYield04302025IRDMIridium CommunicationsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin		-22.8%-22.8%-27.4%
IAS_4302025_Dip_Buyer_High_CFO_Margins_ExInd_DE04302025IASIntegral Ad ScienceDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap		44.0%44.0%0.0%
TMUS_3312020_Quality_Momentum_RoomToRun_10%03312020TMUST-Mobile USQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run		37.1%51.3%-2.3%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
TTD_9302025_Dip_Buyer_High_CFO_Margins_ExInd_DE09302025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap		6.8%6.8%0.0%
CMCSA_7312025_Monopoly_xInd_xCD_Getting_Cheaper07312025CMCSAComcastMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple		-10.4%-10.4%-10.4%
PINS_5312025_Monopoly_xInd_xCD_Getting_Cheaper05312025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple		-2.3%-2.3%-2.3%
IRDM_4302025_Dip_Buyer_FCFYield04302025IRDMIridium CommunicationsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin		-22.8%-22.8%-27.4%
IAS_4302025_Dip_Buyer_High_CFO_Margins_ExInd_DE04302025IASIntegral Ad ScienceDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap		44.0%44.0%0.0%
TMUS_3312020_Quality_Momentum_RoomToRun_10%03312020TMUST-Mobile USQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run		37.1%51.3%-2.3%

See Trefis Trade Ideas for more.

Recent Active Movers

1 Week Top Gainers

#TickerCompany1W RtnYTD Rtn
1UAMYUnited States Antimony57.5%589.8%
2HIVEHIVE Digital Technologies48.5%131.9%
3SESSES AI46.6%37.9%
4BITFBitfarms39.5%181.9%
5SLDPSolid Power35.6%210.1%
6PTGXProtagonist Therapeutics34.2%125.4%
7PATHUiPath32.2%34.1%
8APGEApogee Therapeutics31.6%15.8%
9AMDAdvanced Micro Devices30.5%77.9%
10GLUEMonte Rosa Therapeutics29.7%44.7%

1 Week Top Losers

#TickerCompany1W RtnYTD Rtn
1BNBrookfield-37.4%12.9%
2BNTBrookfield Wealth Solutions-37.3%13.1%
3VGVenture Global-32.3% 
4BBBYBed Bath & Beyond-27.1% 
5USNAUsana Health Sciences-25.4%-43.5%
6AEHRAehr Test Systems-24.3%41.3%
7NFENew Fortress Energy-24.0%-87.6%
8PENGPenguin Solutions-23.7%10.3%
9ESPREsperion Therapeutics-23.3%15.0%
10ANGXAngel Studios-23.1% 

1 Month Top Gainers

#TickerCompany1M RtnYTD Rtn
1WOLFWolfspeed1554.3%367.0%
2QUREuniQure263.4%248.6%
3UAMYUnited States Antimony166.0%589.8%
4LACLithium Americas163.7%152.2%
5RGTIRigetti Computing163.2%187.8%
6SESSES AI160.3%37.9%
7CLPTClearPoint Neuro135.4%69.8%
8BETRBetter Home & Finance131.2%537.8%
9PLUGPlug Power126.5%60.6%
10USARUSA Rare Earth124.4%109329.5%

1 Month Top Losers

#TickerCompany1M RtnYTD Rtn
1REXREX American Resources-50.4%46.7%
2ANGXAngel Studios-49.2% 
3USNAUsana Health Sciences-34.3%-43.5%
4GOSSGossamer Bio-34.1%152.0%
5FLYFirefly Aerospace-34.0% 
6TROXTronox-33.8%-65.3%
7KRUSKura Sushi USA-32.9%-38.5%
8VGVenture Global-31.2% 
9OXMOxford Industries-30.7%-52.8%
10SFIXStitch Fix-30.4%-6.4%

Recent Active Movers

1 Week Top Gainers

#TickerCompany1W RtnYTD Rtn
1UAMYUnited States Antimony57.5%589.8%
2HIVEHIVE Digital Technologies48.5%131.9%
3SESSES AI46.6%37.9%
4BITFBitfarms39.5%181.9%
5SLDPSolid Power35.6%210.1%
6PTGXProtagonist Therapeutics34.2%125.4%
7PATHUiPath32.2%34.1%
8APGEApogee Therapeutics31.6%15.8%
9AMDAdvanced Micro Devices30.5%77.9%
10GLUEMonte Rosa Therapeutics29.7%44.7%

1 Week Top Losers

#TickerCompany1W RtnYTD Rtn
1BNBrookfield-37.4%12.9%
2BNTBrookfield Wealth Solutions-37.3%13.1%
3VGVenture Global-32.3% 
4BBBYBed Bath & Beyond-27.1% 
5USNAUsana Health Sciences-25.4%-43.5%
6AEHRAehr Test Systems-24.3%41.3%
7NFENew Fortress Energy-24.0%-87.6%
8PENGPenguin Solutions-23.7%10.3%
9ESPREsperion Therapeutics-23.3%15.0%
10ANGXAngel Studios-23.1% 

More From Trefis

Research & Analysis

Invest in Strategies

Wealth Management

Peer Comparisons for T-Mobile US

Financials

TMUSCMCSALUMNSATSGOGOMedian
NameT-Mobile.Comcast Lumen Te.EchoStar Gogo  
Mkt Price228.7929.466.5874.008.8929.46
Mkt Cap259.2111.06.521.31.221.3
Rev LTM84,052123,55912,82415,45369515,453
Op Inc LTM19,39523,147412-52566412
FCF LTM12,33813,424938-1,73728938
FCF 3Y Avg9,04812,937144-3,88752144
CFO LTM25,52728,1194,385536564,385
CFO 3Y Avg21,13927,8753,3742,423833,374

Growth & Margins

TMUSCMCSALUMNSATSGOGOMedian
NameT-Mobile.Comcast Lumen Te.EchoStar Gogo  
Rev Chg LTM6.3%1.3%-6.5%-4.8%72.7%1.3%
Rev Chg 3Y Avg1.6%0.9%-12.2%-3.4%27.3%0.9%
Rev Chg Q6.9%-0.6%-5.4%-5.8%121.5%-0.6%
QoQ Delta Rev Chg LTM1.6%-0.1%-1.4%-1.5%21.7%-0.1%
Op Mgn LTM23.1%18.7%3.2%-3.4%9.5%9.5%
Op Mgn 3Y Avg19.5%19.0%7.1%1.9%24.0%19.0%
QoQ Delta Op Mgn LTM0.3%-0.1%-0.8%-1.0%0.4%-0.1%
CFO/Rev LTM30.4%22.8%34.2%3.5%8.1%22.8%
CFO/Rev 3Y Avg26.1%22.9%24.6%11.1%18.4%22.9%
FCF/Rev LTM14.7%10.9%7.3%-11.2%4.0%7.3%
FCF/Rev 3Y Avg11.1%10.6%1.4%-17.5%11.8%10.6%

Valuation

TMUSCMCSALUMNSATSGOGOMedian
NameT-Mobile.Comcast Lumen Te.EchoStar Gogo  
Mkt Cap259.2111.06.521.31.221.3
P/S3.10.90.51.41.71.4
P/EBIT13.35.0-22.445.715.313.3
P/E21.27.1-5.6-67.5163.57.1
P/CFO10.23.91.539.721.210.2
Total Yield6.2%18.5%-18.0%-1.5%0.6%0.6%
Dividend Yield1.5%4.4%0.0%0.0%0.0%0.0%
FCF Yield 3Y Avg4.1%8.5%1.9%-77.4%3.3%3.3%
D/E0.50.92.81.40.80.9
Net D/E0.40.82.51.20.70.8

Returns

TMUSCMCSALUMNSATSGOGOMedian
NameT-Mobile.Comcast Lumen Te.EchoStar Gogo  
1M Rtn-5.3%-9.9%8.8%-1.2%-9.2%-5.3%
3M Rtn0.8%-14.9%47.2%139.8%-42.3%0.8%
6M Rtn-10.9%-10.9%90.2%229.2%25.6%25.6%
12M Rtn8.9%-25.9%6.1%196.6%35.5%8.9%
3Y Rtn77.1%7.2%-3.8%306.6%-27.1%7.2%
1M Excs Rtn-4.7%-10.3%8.6%-3.4%-13.7%-4.7%
3M Excs Rtn-3.9%-21.0%38.5%142.9%-47.4%-3.9%
6M Excs Rtn-34.4%-35.2%61.5%210.5%0.7%0.7%
12M Excs Rtn-4.0%-39.3%-11.6%177.5%24.5%-4.0%
3Y Excs Rtn-6.3%-67.7%-82.8%269.4%-104.3%-67.7%

Financials

$ Mil | FY: 12/312025Q22025Q12024Q42024Q32024Q22024Q12023Q42023Q32023Q22023Q12022Q42022Q3
Period End6/30/20253/31/202512/31/20249/30/20246/30/20243/31/202412/31/20239/30/20236/30/20233/31/202312/31/20229/30/2022
Filing Date7/23/20254/24/20251/31/202510/23/20247/31/20244/26/20242/2/202410/25/20237/27/20234/27/20232/14/202310/27/2022
Key Financials Quarterly            
Total Revenue21,13220,88621,87220,16219,77219,59420,47819,25219,19619,63220,27319,477
Ebitda8,3487,9527,8297,9547,8707,3896,8106,8246,9096,6096,0114,591
Operating Income5,2134,8004,5864,7964,6303,9983,4803,5963,8103,3552,7632,352
Net Income3,2222,9532,9813,0592,9252,3742,0142,1422,2211,9401,477508
EPS2.842.592.582.622.502.001.741.831.861.591.190.40
Key Financials TTM            
Total Revenue TTM84,05282,69281,40080,00679,09678,52078,55878,35378,57879,08379,57180,083
Ebitda TTM32,08331,60531,04230,02328,89327,93227,15226,35324,12021,39020,16119,072
Operating Income TTM19,39518,81218,01016,90415,70414,88414,24113,52412,2809,6568,1076,407
Net Income TTM12,21511,91811,33910,3729,4558,7518,3177,7806,1463,8172,5901,535
Growth Rates Quarterly            
Total Revenue Growth6.9%6.6%6.8%4.7%3.0%-0.2%1.0%-1.2%-2.6%-2.4%-2.5%-0.7%
EBITDA Growth6.1%7.6%15.0%16.6%13.9%11.8%13.3%48.6%65.3%22.8%22.1%-19.0%
Operating Income Growth12.6%20.1%31.8%33.4%21.5%19.2%26.0%52.9%221.2%85.8%159.9%48.5%
Net Income Growth10.2%24.4%48.0%42.8%31.7%22.4%36.4%321.7%2156.5%172.1%250.0%-26.5%
Margins Quarterly            
EBITDA Margin39.5%38.1%35.8%39.5%39.8%37.7%33.3%35.4%36.0%33.7%29.7%23.6%
Operating Income Margin24.7%23.0%21.0%23.8%23.4%20.4%17.0%18.7%19.8%17.1%13.6%12.1%
Net Income Margin15.2%14.1%13.6%15.2%14.8%12.1%9.8%11.1%11.6%9.9%7.3%2.6%
Cash & Debt            
Total Cash10,25912,0035,4099,7546,4176,7085,1355,0306,6474,5404,5076,888
Total Debt117,860120,910114,404116,151114,150115,662113,826113,898116,548113,926111,792114,164
Net Debt / (Cash)107,601108,907108,995106,397107,733108,954108,691108,868109,901109,386107,285107,276
Cash Flows Quarterly            
FCF from Operations6,9926,8475,5496,1395,5215,0844,8595,2944,3554,0514,3364,391
Cash Flows TTM            
FCF from Operations TTM25,52724,05622,29321,60320,75819,59218,55918,03617,13316,98716,78115,445
Returns to Shareholders Quarterly            
Dividends9961,0031,01475875976974700000
Share Repurchases2,5552,4944,6875602,3873,5942,1832,6813,5914,6192,443557
Return on Invested Capital (ROIC) Quarterly            
ROIC12.6%11.3%10.5%10.4%9.9%8.1%6.8%7.0%7.2%6.1%4.9%5.3%
Return on Invested Capital (ROIC) TTM            
ROIC TTM11.9%11.1%10.2%9.1%8.3%7.5%6.9%6.6%6.0%4.6%3.8%3.6%

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Postpaid revenues48,69245,91942,56236,30622,673
Equipment revenues14,13817,13020,72717,3129,840
Prepaid revenues9,7679,8579,7339,4219,543
Wholesale and other service revenues4,7825,5476,074  
Other revenues1,1791,1181,022690658
Other service revenues   2,078 
Wholesale revenues   2,5901,279
Roaming and other service revenues    1,005
Total78,55879,57180,11868,39744,998


Price Behavior

TMUS Betas & Captures as of 9/30/2025

 1M2M3M6M1Y3Y
Beta-0.76-0.26-0.170.340.320.35
Up Beta1.580.59-0.310.300.280.35
Down Beta-1.890.410.330.560.400.39
Up Capture-114%-49%-16%4%27%13%
Bmk +ve Days13233574144420
Stock +ve Days8203167142416
Down Capture-78%-109%-41%37%33%51%
Bmk -ve Days8192952107330
Stock -ve Days13223359109333

[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively

Short Interest

Short Interest: As Of Date9302025
Short Interest: Shares Quantity13,289,035
Short Interest: % Change Since 91520256.1%
Average Daily Volume4,131,692
Days-to-Cover Short Interest3.22
Basic Shares Quantity1,132,760,465
Short % of Basic Shares1.2%

Returns Analyses

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
7/23/20255.8%3.3%10.4%
4/24/2025-11.2%-5.8%-7.4%
1/29/20256.3%7.3%19.5%
10/23/20245.7%0.8%7.1%
7/31/20243.9%8.3%14.9%
4/25/2024-0.1%0.5%1.2%
1/25/2024-0.2%-0.0%0.8%
10/25/2023-0.1%2.0%5.6%
...
SUMMARY STATS   
# Positive161615
# Negative889
Median Positive5.3%6.5%8.5%
Median Negative-0.6%-3.7%-4.7%
Max Positive10.2%16.9%19.5%
Max Negative-11.2%-5.8%-9.9%

SEC Filings

Expand for More

Report DateFiling DateFiling
6302025723202510-Q 6/30/2025
3312025424202510-Q 3/31/2025
12312024131202510-K 12/31/2024
93020241023202410-Q 9/30/2024
6302024731202410-Q 6/30/2024
3312024426202410-Q 3/31/2024
12312023202202410-K 12/31/2023
93020231025202310-Q 9/30/2023
6302023727202310-Q 6/30/2023
3312023427202310-Q 3/31/2023
12312022214202310-K 12/31/2022
93020221027202210-Q 9/30/2022
6302022729202210-Q 6/30/2022
3312022506202210-Q 3/31/2022
12312021211202210-K 12/31/2021
93020211102202110-Q 9/30/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value		Value of
Held Shares		Form
0DEUTSCHE TELEKOM AG 9242025Sell235.891,328313,257149,684,551,651Form
1DEUTSCHE TELEKOM AG 9152025Sell240.4428,8626,939,455152,673,241,368Form
2DEUTSCHE TELEKOM AG 9102025Sell241.5715,6633,783,716153,430,627,217Form
3DEUTSCHE TELEKOM AG 9082025Sell251.4714,4663,637,755159,770,853,282Form
4DEUTSCHE TELEKOM AG 9042025Sell252.20700176,537160,271,514,315Form

External Quote Links


Prefer one of these to Trefis? Tell us why.