T-Mobile US, Inc.
TMUS · Communications · $211.7B mkt cap · FY2025 filings · Wide moat
On the watchlist
The four filters
Pricing power100
Median gross margin 71.3% over 2y, very stable.
Returns on capital83
Median ROIC 17.0%, above the 9% hurdle in 90% of years.
Balance-sheet safety100
Net cash position — no leverage risk.
Capital discipline60
Owner earnings +19.2%/yr, share count growing (dilution).
Margin of safety
Above valueOn sale
- Owner earnings (normalized)
- $11.3B
- Est. intrinsic value / share
- $184.30
- Recent price
- $191.25
- Discount to value
- 4% above value
Conservative model: 9% discount rate, 4% assumed growth (capped at 4%), maintenance capex ≈ min(capex, D&A).
Moat Score history
Score history begins 2026-07-17. Check back as the record builds.
Scores are logged append-only and never overwritten — this record can't be backfilled, which is exactly why it's worth keeping.