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 −29.7%.
- Trailing P/E: T-Mobile US 16.6×, Verizon 11.6×.
- Price / sales: T-Mobile US 1.9×, Verizon 1.3×.
- EV / EBITDA: Verizon 7.3×, T-Mobile US 5.3×.
Price return
2025-10-16 → 2026-10-16
TMUS−29.7%
VZ+11.0%
Profile
latestSector
Communication Services
Communication Services
Industry
Telecommunications Services
Telecommunications Services
Market value
$170.66B
$186.09B
Enterprise value
$173.95B
$349.57B
Employees
75,000
89,900
Revenue per employee (TTM)
$1.2M
$1.5M
Our models
nightlythe valuation on each stock's pagePrice vs model
45% undervalued vs model
67% undervalued vs model
Model range
$136–715
$59.34–295
Models in the headline
1
1
FCF growth priced in, at a 10% return
2.9%
5.5%
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 2026-10-16Last close
$159.10
$44.79
52-week high
$230.09
$51.45
52-week low
$148.58
$38.40
Price vs 52-week high
−30.9%
−12.9%
Price vs 52-week low
+7.1%
+16.6%
Average daily volume / shares
0.5%
0.6%
Beta
0.32
0.25
Returns
to 2026-10-161 month
−9.7%
−10.0%
3 months
−17.5%
+2.1%
6 months
−19.3%
−4.3%
Year to date
−21.6%
+10.0%
1 year
−29.7%
+11.0%
1 year, dividends added
−27.9%
+17.9%
2 years
−27.6%
+2.0%
Valuation
price × TTM to Jun 2026P/E (TTM)
16.6×
11.6×
P/E on consensus EPS (next FY)
14.6×
9.0×
Price / sales
1.9×
1.3×
EV / sales
1.9×
2.5×
EV / EBITDA
5.3×
7.3×
Price / book
3.0×
—
Price / free cash flow (FY)
9.5×
9.2×
Free-cash-flow yield (FY)
10.5%
10.8%
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
+12.3%
+23.3%
EPS, 3-year CAGR
67.7%
−7.1%
Free cash flow, 3-year CAGR
85.7%
12.7%
Diluted shares, 3-year change
−9.9%
+0.6%
Profitability
TTM to Jun 2026Gross margin (FY)†
47.6%
45.6%
Operating margin
19.8%
20.5%
EBITDA margin
35.4%
34.2%
Net margin
11.5%
11.6%
Free-cash-flow margin (FY)
20.4%
14.6%
Return on equity
18.8%
—
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
$6.12B
$165.23B
Net debt
$3.29B
$163.48B
Debt / equity
0.1×
—
Net debt / EBITDA (TTM)
0.1×
3.4×
Interest coverage (FY)
5.3×
4.4×
Current ratio (FY)
1.00
0.91
Dividends
trailing 12 monthsDividend yield
2.6%
6.3%
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
$476K
Analyst upgrades
1
0
Analyst downgrades
1
0
Statements
income TTM to Jun 2026 · cash flow FY2025Revenue
$92.19B
$138.90B
EBITDA
$32.67B
$47.57B
Operating income
$18.25B
$28.53B
Net income
$10.56B
$16.17B
EPS (diluted)
$9.56
$3.85
Operating cash flow
$27.95B
$37.14B
Capital expenditure
−$9.96B
−$17.01B
Free cash flow
$18.00B
$20.13B
Dividends paid
$4.12B
$11.48B
Statements from the companies' SEC filings; 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.