Discounted Cash Flow (DCF) Analysis Levered

T-Mobile US, Inc. (TMUS)

$ 113.53
-0.95 (-0.83%)
Stock DCF: -339.16 | 113.53 | overvalue

Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 37,24240,60443,31044,99868,39780,638.2595,070.35112,085.42132,145.74155,796.32
Revenue (%)
Operating Cash Flow 6,1357,9623,8996,8248,64011,754.1613,857.8416,338.0319,262.1022,709.51
Operating Cash Flow (%)
Capital Expenditure -8,670-11,065-5,668-7,358-12,367-15,813.36-18,643.54-21,980.24-25,914.11-30,552.05
Capital Expenditure (%)
Free Cash Flow -2,535-3,103-1,769-534-3,727-4,059.21-4,785.70-5,642.21-6,652.01-7,842.55

Weighted Average Cost Of Capital

Share price $ 113.53
Beta 0.522
Diluted Shares Outstanding 1,251.57
Cost of Debt
Tax Rate 13.20
After-tax Cost of Debt 3.12%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.946
Total Debt 76,056
Total Equity 142,090.39
Total Capital 218,146.39
Debt Weighting 34.86
Equity Weighting 65.14
Wacc

Build Up Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 37,24240,60443,31044,99868,39780,638.2595,070.35112,085.42132,145.74155,796.32
Operating Cash Flow 6,1357,9623,8996,8248,64011,754.1613,857.8416,338.0319,262.1022,709.51
Capital Expenditure -8,670-11,065-5,668-7,358-12,367-15,813.36-18,643.54-21,980.24-25,914.11-30,552.05
Free Cash Flow -2,535-3,103-1,769-534-3,727-4,059.21-4,785.70-5,642.21-6,652.01-7,842.55
WACC
PV LFCF -3,644.24-4,144.77-4,714.04-5,361.49-6,097.88
SUM PV LFCF -25,748.57

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.66
Free cash flow (t + 1) -7,972.73
Terminal Value -398,636.66
Present Value of Terminal Value -333,059.03

Intrinsic Value

Enterprise Value -358,807.60
Net Debt 65,671
Equity Value -424,478.60
Shares Outstanding 1,251.57
Equity Value Per Share -339.16