Terminal Value

T-Mobile US, Inc. (TMUS)

$146.98

+0.25 (+0.17%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 4.90
Free cash flow (t + 1) 13,738.70
Terminal Value 473,748.39
Present Value of Terminal Value 372,966.91



Now that we’ve estimated the free cash flow generated over the five-year forecast period, we need to estimate the value of T-Mobile US, Inc.’s cash flows after that period (if we don’t include this, we would have to assume that T-Mobile US, Inc. stopped operating at the end of the five-year forecast period). To do so, we’ll determine the company’s terminal value.