← Back to Stock Screener← Stock Screener
ZYBERNO
Stock Report
Updated Aug 25, 2026

T-MOBILE US, INC. (TMUSI)

Technology • NASDAQ

$20.68

Professional Investment Analysis

ZYBERNO SCORE →
Is it a great business? Is it getting better?
68.0/100
GOOD BUSINESS
T-MOBILE US, INC. (TMUSI) scores 68/100 — strong fundamentals with solid profitability and healthy cash flow generation.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
+96.1%
Undervalued
Is the market underestimating or overestimating what this business is capable of going forward?
+17.0%
Market Underestimates
↑ UNDER
+50%
Brina Gap
-50%
↓ OVER
← OVERVALUED
-100%
Margin of Safety
UNDERVALUED →
+100%
UNDERESTIMATED
GROWTH
DOUBLE
DISCOUNT
EXPENSIVE
HYPE
VALUE
TRAP
0,0
MoS +96.1%  ·  Gap +17.0%

Two independent signals. One tells you if the stock is cheap relative to what the business has historically generated for owners — the Margin of Safety. The other tells you if the market is underestimating what the business is capable of going forward — the Brina Gap.

They are calculated from completely different data sources and answer completely different questions. The Margin of Safety reads the past. The Brina Gap reads the present economics and compares them against what the current stock price is assuming about the future.

When both point in the same direction simultaneously — DOUBLE DISCOUNT — the probability of genuine mispricing is high. The market is wrong on two independent dimensions at once, which is rare and significant.

The most dangerous scenario is not an overvalued stock — those are easy to avoid. It is a VALUE TRAP: a stock that appears cheap historically but where the market is already pricing in stronger growth than the business fundamentals support. Without the Brina Gap signal this looks identical to a genuine opportunity. The matrix separates them instantly.

The Brina Gap is the more powerful of the two signals. Most investors and analytical tools focus on valuation alone — whether a stock is cheap relative to earnings. Far fewer systematically compare what the business economics structurally support against what the stock price is actually assuming. That gap between fundamental growth potential and market expectations is where the most reliable mispricings live, and where this matrix earns its value.

Use this as your first filter. A stock in DOUBLE DISCOUNT territory is worth investigating. Everything else requires either more caution or a specific reason to act.

DOUBLE DISCOUNT OPPORTUNITY
T-MOBILE US, INC. (TMUSI) scores a Double Discount — Margin of Safety +96.1% against historical owner earnings and Brina Gap +17.0% against forward business economics. Both independent signals point to undervaluation simultaneously.
🎯 Expected Annual Return →
129.5%
Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)
25.4%
Brina Gap convergence — your return if the market corrects the growth mispricing the Gap measures
82.2%
Yield + growth — what the business alone earns you, even if the market never re-rates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):GOOD (18.2%)
Debt-to-Equity (Solvency Risk):GOOD (0.59x)
Operating Margin (Operational Efficiency):GOOD (19.8%)
Return on Capital (Capital Efficiency):GOOD (16.1%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
💎
Intrinsic Value
DCF Fair Value
$529.25
🛡️
Margin of Safety
Valuation Gap
96.1%
🎯
Expected Return
Projected Annual
129.5%
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

According to Zyberno, T-MOBILE US, INC. (TMUSI) is a buy opportunity — GOOD BUSINESS (68/100) trading at a Margin of Safety of +96.1% against historical owner earnings, with a Brina Gap of +17.0% confirming the market is underestimating its forward growth capacity.

According to Zyberno's DCF model, T-MOBILE US, INC. (TMUSI) trades at $20.68 against an estimated intrinsic value per share of $529.25 — a +96.1% Margin of Safety based on Owner Earnings of $18.40B TTM, projected at 53.2% growth for 10 years with a 2.5% terminal growth rate. The Brina Gap of +17.0% strengthens the case: based on the company's ROIC (16.1%) and reinvestment rate (-0.2%), the business can fundamentally grow at 0.0% — but the current enterprise value implies the market expects -17.0%. This places TMUSI in the Double Discount quadrant of the Brina Matrix, the rarest and most attractive position. Zyberno's model translates this into a 5-year expected return of 129.5% annually.

Over the trailing twelve months, TMUSI generated $18.40B in Owner Earnings. Capital was deployed as follows: $2.32B returned via share buybacks, $4.34B paid as dividends, $10.43B invested in capital expenditures. Reinvestment rate: -0.2%. Owner Earnings have grown at 53.2% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:20.68
Market Cap:$22.37B

Valuation Multiples (4)

P/E Ratio:
2.16x
📊 Click to view full TMUSI P/E analysis →
P/B Ratio:0.40x
P/S Ratio:0.24x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$51.10B
Ev Ebitda Ratio:1.60x
Pfcf Ratio:1.22x

Price Action & Momentum (1)

% of 52-Week High:84.6%
B. Profitability Assessment

Return Metrics (7)

ROE:
18.2%
📊 Click to view full TMUSI ROE analysis →
ROA:4.9%
Roic:
16.1%
📊 Click to view full TMUSI ROIC analysis →
Reinvestment Rate:-0.2%
Fundamental Growth Rate (g):0.0%
Market-Implied Growth Rate:-17.0%
Brina Gap:
17.0%
☷ Click to view full TMUSI Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:19.8%
Net Margin Ttm:11.5%
Ebitda Margin:34.7%

TTM Performance (2)

Operating Margin Ttm:19.8%
Net Margin Ttm:11.5%

Yield Metrics (3)

Earnings Yield:$46.23
Owner Earnings Yield:$82.24
Dividend Yield:19.4%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):
-0.41
📊 Click to view full TMUSI Earnings Surprise analysis →
EPS Surprise vs Expected:-9.1%
Latest Earnings Filed:2026-07-23

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):5.3%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):28.7%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):59.5%
Operating Cash Flow Growth Rate (Linear):18.6%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):23.2%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.92x
Quick Ratio:0.83x
Cash Ratio:0.12x

Leverage Analysis (3)

Debt To Equity Ttm:0.59x
Debt-to-Equity Ratio:0.59x
Debt To Ebitda:0.99x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:-1,785,000,000.00
Cash And Cash Equivalents:2,825,000,000.00
Long Term Debt:$25.44B
Net Debt:$28.73B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $92.19B
Linear Growth: 5.3%
📊 Click to view full TMUSI Revenue analysis & methodology →
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00
Operating income TTM: $18.25B
Linear Growth: 23.2%
📊 Click to view full TMUSI Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $10.56B
Linear Growth: 28.7%
📊 Click to view full TMUSI Net Income analysis & methodology →
Income Before Tax:$13.83B
Ebitda Ttm:32,016,000,000.00

Operating Expenses (5)

Operating Expenses:73,936,000,000.00
R And D Expense:0.00
Sga Expense:24,385,000,000.00
Income Tax Expense:$3.27B
Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:107.0%
Ebitda Margin:34.7%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$213.55B
Current Assets:$21.77B
Ppe Net:36,623,000,000.00
Goodwill:13,667,000,000.00
Intangible Assets:$3.30B

Liability Structure (4)

Total Liabilities:157,288,000,000.00
Current Liabilities:23,554,000,000.00
Long Term Debt:$25.44B
Short Term Debt:$6.12B

Equity & Capital (3)

Equity:$56.27B
Retained Earnings:$24.69B
Common Stock:2,000,000,000.00

Working Capital Items (3)

Accounts Receivable:5,247,000,000.00
Inventory:2,191,000,000.00
Accounts Payable:8,774,000,000.00

Special Items (2)

Contract Liabilities:1,511,000,000.00
Stock Based Compensation:214,000,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $28.83B
Linear Growth: 18.6%
Free cash flow TTM: $18.40B
Linear Growth: 59.5%
📊 Click to view full TMUSI Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$3.05B
Capital Expenditures Ttm:10,434,000,000.00

Financing Activities (3)

Financing Cash Flow:-$5.18B
Dividends Paid Ttm:4,343,000,000.00
Stock Repurchase:2,320,000,000.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$7.77B
Long Term Debt Repayments:$1.34B

Non-Cash Items (1)

Depreciation Amortization Ttm:13,763,000,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):9.59
Eps diluted TTM: $9.56
Linear Growth: 33.4%
📊 Click to view full TMUSI EPS analysis & methodology →
Earnings Per Share Ttm:$9.76

Revenue & Cash Per Share (3)

Sales Per Share Ttm:85.22
Operating Cash Flow Per Share:$25.84
Fcf Per Share Ttm:17.01

Book Value & Capital (2)

Book Value Per Share:$52.01
Cash Per Share:2.61

Dividend Policy (1)

Dividend Payout Ratio:42.51x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.43x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:17.57x
Days Sales Outstanding Ttm:20.77

Inventory Management (2)

Inventory Turnover Ttm:42.08x
Days Inventory Outstanding Ttm:8.67

Payables & Cash Cycle (2)

Days Payable Outstanding:34.74
Cash Conversion Cycle:-5.29
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00
Quality Score:85.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $18.40B
Linear Growth: 53.2%
📊 Click to view full TMUSI Owner Earnings analysis & methodology →
Owner Earnings Per Share:$17.01
Owner Earnings Yield:$82.24

Growth Assessment (1)

Owner Earnings Growth Rate:$53.18

Damodaran Growth Analysis (4)

Reinvestment Rate:-0.2%
Fundamental Growth Rate (g):0.0%
Market-Implied Growth Rate:-17.0%
Brina Gap:
17.0%
☷ Click to view full TMUSI Brina Gap analysis →

Intrinsic Value Models (1)

Intrinsic Value:
$572.53B
📊 Click to view full TMUSI DCF valuation →

Margin of Safety (1)

Margin Of Safety:
96.1%
📊 Click to view full TMUSI valuation analysis →

Return Scenarios (2)

Theoretical 5-Year Return:
129.5%
📊 Click to view full TMUSI expected return analysis →
Forward Expected Return (Yield + Growth):
82.2%
📊 Click to view full TMUSI expected return analysis →

Investment Assessment (1)

Buffett Assessment:Excellent margin of safety
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):5.3%
Net Income Growth Rate (Linear):28.7%
Operating Income Growth Rate (Linear):23.2%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):59.5%
Operating Cash Flow Growth Rate (Linear):18.6%

Other Growth Rates (2)

Book Value Growth Rate (Linear):-4.9%
Owner Earnings Growth Rate:$53.18
C. Company Profile & Context

Corporate Information (6)

Symbol:TMUSI
Company Name:T-MOBILE US, INC.
Sector:Technology
Industry:Telecommunications
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:1.08B
Shares Outstanding Basic:1.08B
Shares Outstanding Diluted:1.08B

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-25 13:39:23 UTC
Data Timestamp:2026-08-25T13:39:23.379156
Scroll to Top