Intrinsic Value

T-Mobile US, Inc. (TMUS)

$ 106.72
-2.09 (-1.92%)

Enterprise Value 490,554.79
Net Debt 65,671
Equity Value 424,883.79
Shares Outstanding 1,251.57
Equity Value Per Share 339.48



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