Paying users zone. Data is covered by hidden.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

This is a one-time payment. There is no automatic renewal.

Microsoft Excel LibreOffice Calc

T-Mobile US Inc. (TMUS)


Enterprise Value (EV)

Difficulty: Intermediate


Current Enterprise Value (EV)

T-Mobile US Inc., current enterprise value calculation

Microsoft Excel LibreOffice Calc
Current share price (P) $hidden
No. shares of common stock outstanding hidden
US$ in millions
Common equity (market value)1 hidden
Add: 5.50% Mandatory Convertible Preferred Stock Series A, par value $0.00001 per share (per books) hidden
Total equity hidden
Add: Short-term debt (per books) hidden
Add: Long-term debt (per books) hidden
Add: Long-term debt to affiliates (per books) hidden
Total equity and debt hidden
Less: Cash and cash equivalents hidden
Less: Short-term investments hidden
Enterprise value (EV) hidden

Based on: 10-K (filing date: 2019-02-07).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= hidden × hidden


Historical Enterprise Value (EV)

T-Mobile US Inc., EV calculation

Microsoft Excel LibreOffice Calc
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Share price1, 2 $hidden $hidden $hidden $hidden $hidden
No. shares of common stock outstanding1 hidden hidden hidden hidden hidden
US$ in millions
Common equity (market value)3 hidden hidden hidden hidden hidden
Add: 5.50% Mandatory Convertible Preferred Stock Series A, par value $0.00001 per share (book value) hidden hidden hidden hidden hidden
Total equity hidden hidden hidden hidden hidden
Add: Short-term debt (book value) hidden hidden hidden hidden hidden
Add: Long-term debt (book value) hidden hidden hidden hidden hidden
Add: Long-term debt to affiliates (book value) hidden hidden hidden hidden hidden
Total equity and debt hidden hidden hidden hidden hidden
Less: Cash and cash equivalents hidden hidden hidden hidden hidden
Less: Short-term investments hidden hidden hidden hidden hidden
Enterprise value (EV) hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-17), 10-K (filing date: 2015-02-19).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of T-Mobile US Inc.’s Annual Report.

3 2018 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= hidden × hidden

1 Data adjusted for splits and stock dividends.
2

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. T-Mobile US Inc.’s EV increased from 2016 to 2017 and from 2017 to 2018.