Intrinsic Value

T-Mobile US, Inc. (TMUS)

$146.73

-1.96 (-1.32%)

Enterprise Value 420,804.69
Net Debt 99,380
Equity Value 321,424.69
Shares Outstanding 1,154.75
Equity Value Per Share 278.35



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt