T-Mobile US vs Verizon TMUS vs VZ
T-Mobile US and Verizon on one sheet: valuation multiples, growth, margins, debt, dividends and returns, each section labelled with the period it covers, from the companies' filings. Add or remove a stock above the sheet; the link holds the set.
What differs most
- One-year price return: Verizon +11.0%, T-Mobile US −32.5%.
- Trailing P/E: T-Mobile US 15.4×, Verizon 11.2×.
- Price / sales: T-Mobile US 1.7×, Verizon 1.3×.
- Return on equity: T-Mobile US 18.8%, Verizon 15.6%.
Price return
2025-10-26 → 2026-10-26
TMUS−32.5%
VZ+11.0%
Profile
latestSector
Communication Services
Communication Services
Industry
Telecommunications Services
Telecommunications Services
Market value
$157.61B
$179.07B
Enterprise value
$270.78B
$365.78B
Employees
75,000
89,900
Revenue per employee (TTM)
$1.2M
$1.5M
Our models
nightlythe valuation on each stock's pagePrice vs model
43% undervalued vs model
66% undervalued vs model
Model range
$92.86–587
$43.53–226
Models in the headline
1
1
FCF growth priced in, at a 10% return
7.3%
7.8%
Every model, its assumptions and its range: TMUS valuation · VZ valuation. The growth priced in, at any return: TMUS reverse DCF · VZ reverse DCF.
Trading
close 2026-10-26Last close
$146.93
$43.10
52-week high
$221.98
$51.45
52-week low
$146.54
$38.91
Price vs 52-week high
−33.8%
−16.2%
Price vs 52-week low
+0.3%
+10.8%
Average daily volume / shares
0.5%
0.6%
Beta
0.32
0.25
Returns
to 2026-10-261 month
−11.2%
−8.5%
3 months
−18.4%
−7.1%
6 months
−22.6%
−7.1%
Year to date
−27.6%
+5.8%
1 year
−32.5%
+11.0%
1 year, dividends added
−30.7%
+18.3%
2 years
−35.1%
+4.2%
Valuation
price × TTM to Jun 2026P/E (TTM)
15.4×
11.2×
P/E on consensus EPS (next FY)
13.5×
8.6×
Price / sales
1.7×
1.3×
EV / sales
2.9×
2.6×
EV / EBITDA
8.8×
7.6×
Price / book
2.8×
1.7×
Price / free cash flow (FY)
10.2×
9.1×
Free-cash-flow yield (FY)
9.8%
11.0%
Growth
TTM and FY2025Revenue growth (TTM)
—
—
Revenue growth, consensus next FY
+6.9%
+1.8%
Revenue, 3-year CAGR
3.5%
0.3%
Revenue, 5-year CAGR
5.2%
1.5%
EPS growth (TTM)
—
—
EPS growth, consensus next FY
+12.4%
+23.3%
EPS, 3-year CAGR
67.7%
−7.1%
Free cash flow, 3-year CAGR
—
23.7%
Diluted shares, 3-year change
−9.9%
+0.6%
Profitability
TTM to Jun 2026Gross margin (FY)†
47.6%
45.6%
Operating margin
20.3%
20.5%
EBITDA margin
33.5%
34.5%
Net margin
11.5%
11.6%
Free-cash-flow margin (FY)
17.5%
14.2%
Return on equity
18.8%
15.6%
Return on assets
4.9%
3.9%
Asset turnover
0.43
0.34
† Gross margin (FY): As filed. Companies draw the cost-of-revenue line in different places, so gross margins of two companies in one industry can differ for that reason alone; operating margin does not depend on where the line is drawn.
Balance sheet
MRQ Jun 2026Cash
$2.83B
$1.75B
Total debt
$116.00B
$188.46B
Net debt
$113.17B
$186.71B
Debt / equity
2.1×
1.8×
Net debt / EBITDA (TTM)
3.7×
3.9×
Interest coverage (FY)
5.3×
4.4×
Current ratio (FY)
1.00
0.91
Dividends
trailing 12 monthsDividend yield
2.8%
6.5%
Dividends per share
$4.08
$2.81
Payout ratio (of TTM EPS)
42.7%
73.1%
Dividend per share, 5-year CAGR
—
2.2%
Frequency
Quarterly
Quarterly
Ownership and activity
last 90 days · latest 13FTracked superinvestors holding (13F)
2
9
Insider open-market buys (Form 4)
$0
$0
Insider sales (Form 4)
$138K
$417K
Analyst upgrades
1
0
Analyst downgrades
1
0
Statements
income TTM to Jun 2026 · cash flow FY2025Revenue
$92.19B
$138.90B
EBITDA
$30.86B
$47.95B
Operating income
$18.72B
$28.53B
Net income
$10.56B
$16.17B
EPS (diluted)
$9.56
$3.85
Operating cash flow
$27.95B
$37.14B
Capital expenditure
−$12.52B
−$17.46B
Free cash flow
$15.43B
$19.68B
Dividends paid
$4.12B
$11.48B
Statements, prices, dividends and consensus estimates from Financial Modeling Prep; insider trades from Form 4 and holdings from 13F. Refreshed nightly. A comparison of filed numbers, not a recommendation to buy, sell or hold any security.