T-Mobile US, Inc.
TMUSLast close · Oct 16, 2026159.10+2.07 (+1.32%)
Market cap$170.7B
Key indicators
Revenue92.2B+9.7% on a year earlier
43.3B
45.0B
68.4B
80.1B
79.6B
78.6B
81.4B
88.3B
92.2B
94.4B
98.5B
102.6B
Fiscal year
FY201818
FY201919
FY202020
FY202121
FY202222
FY202323
FY202424
FY202525
TTMTTM
FY2026E26E
FY2027E27E
FY2028E28E
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | FY2026E | FY2027E | FY2028E |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth | ||||||||||||
| 43.3B | 45.0B+3.9% | 68.4B+52.0% | 80.1B+17.1% | 79.6B−0.7% | 78.6B−1.3% | 81.4B+3.6% | 88.3B+8.5% | 92.2B+9.7% | 94.4B | 98.5B | 102.6B | |
| — | 3.9% | 52.0% | 17.1% | -0.7% | -1.3% | 3.6% | 8.5% | 9.7% | 6.9% | 4.4% | 4.1% | |
| $3.36 | $4.02+19.6% | $2.65−34.1% | $2.41−9.1% | $2.06−14.5% | $6.93+236.4% | $9.66+39.4% | $9.72+0.6% | $9.56−9.8% | $10.92 | $13.96 | $16.79 | |
| Profitability | ||||||||||||
| 12.3% | 12.7%+0.5 pt | 9.7%−3.0 pt | 8.6%−1.1 pt | 8.2%−0.4 pt | 18.2%+9.9 pt | 22.1%+4.0 pt | 20.7%−1.4 pt | 19.8%−3.3 pt | · | · | · | |
| 6.7% | 7.7%+1.0 pt | 4.5%−3.2 pt | 3.8%−0.7 pt | 3.3%−0.5 pt | 10.6%+7.3 pt | 13.9%+3.3 pt | 12.4%−1.5 pt | 11.5%−3.1 pt | · | · | · | |
| 11.7% | 12.0%+0.4 pt | 4.7%−7.4 pt | 4.4%−0.3 pt | 3.7%−0.7 pt | 12.9%+9.1 pt | 18.4%+5.5 pt | 18.6%+0.2 pt | — | · | · | · | |
| Cash | ||||||||||||
| -1.6B | 433.0M+126.4% | -2.4B−652.9% | 1.6B+166.5% | 2.8B+76.7% | 8.8B+211.6% | 13.5B+53.6% | 18.0B+33.8% | 18.4B+11.5% | · | · | · | |
| -3.8% | 1.0%+4.8 pt | -3.5%−4.5 pt | 2.0%+5.5 pt | 3.5%+1.5 pt | 11.1%+7.6 pt | 16.5%+5.4 pt | 20.4%+3.9 pt | 20.0%+0.3 pt | · | · | · | |
| 0 | 0 | — | 0 | 0 | 747.0M | 3.3B+341.8% | 4.1B+24.9% | — | · | · | · | |
| Balance sheet | ||||||||||||
| 0.52x | 0.87x+0.34x | 1.09x+0.22x | 1.07x−0.02x | 1.09x+0.02x | 1.16x+0.07x | 1.27x+0.11x | 1.46x+0.19x | 0.11x+0.00x | · | · | · | |
| 858.29M | 863.43M+0.6% | 1.15B+33.7% | 1.25B+8.7% | 1.26B+0.0% | 1.20B−4.4% | 1.17B−2.3% | 1.13B−3.6% | 1.08B−4.6% | · | · | · | |
E = analyst consensus (revenue and EPS only). TTM = the twelve months to Jun 30, 2026: the last fiscal year, plus the quarters since, less the same quarters a year earlier. From the 10-K and the 10-Qs since, as accepted by the SEC; the shaded column is the latest period.