Enterprise Value (EV)
Current Enterprise Value (EV)
T-Mobile US Inc., current enterprise value calculation
| Current share price (P) | $228.15 |
| No. shares of common stock outstanding | 1,135,445,108 |
| US$ in millions | |
| Common equity (market value)1 | 259,052) |
| Total equity | 259,052) |
| Add: Short-term debt (per books) | 4,068) |
| Add: Short-term debt to affiliates (per books) | —) |
| Add: Short-term financing lease liabilities (per books) | 1,175) |
| Add: Long-term debt (per books) | 72,700) |
| Add: Long-term debt to affiliates (per books) | 1,497) |
| Add: Long-term financing lease liabilities (per books) | 1,151) |
| Total equity and debt | 339,643) |
| Less: Cash and cash equivalents | 5,409) |
| Enterprise value (EV) | 334,234) |
Based on: 10-K (reporting date: 2024-12-31).
1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 228.15 × 1,135,445,108
Historical Enterprise Value (EV)
T-Mobile US Inc., EV calculation
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
1 Data adjusted for splits and stock dividends.
2 Closing price as at the filing date of T-Mobile US Inc. Annual Report.
3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 232.97 × 1,141,744,952
- Equity Trends
- The common equity, which is equivalent to total equity in this context, shows a consistent upward trajectory from 2020 to 2024. It increased from $148,167 million in 2020 to $265,992 million in 2024, representing a significant growth of approximately 79.6% over the five-year period. This steady rise indicates strengthening shareholder value and an expanding equity base.
- Total Equity and Debt
- Total equity and debt combined also exhibit a growing pattern during the period analyzed. Starting at $221,799 million in 2020, this figure rose to $346,583 million by the end of 2024, marking an increase of about 56.3%. Although the growth is substantial, it is somewhat less steep compared to the growth in equity alone, suggesting that equity growth outpaced the accumulation of debt.
- Enterprise Value (EV)
- The enterprise value mirrored the upward trend shown in equity and total capital figures. It increased from $211,414 million at the end of 2020 to $341,174 million in 2024, which equates to a growth of nearly 61.3%. The EV increase aligns closely with the rise in total equity and debt, underlining a consistent enhancement in the overall market valuation of the firm.
- Summary Insights
- Overall, the data reflects a robust and steady expansion in the company's financial position over the five-year span. The equity base has expanded significantly, with equity growing at a faster rate than total capital (equity plus debt). The company's market valuation as represented by enterprise value has exhibited consistent appreciation, indicative of positive market perceptions and potentially improved operational performance. No negative trends or fluctuations are evident in the data, pointing to financial stability and growth momentum during this time frame.