Free Cash Flow to Equity (FCFE)
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
Item | Description | The company |
---|---|---|
FCFE | Free cash flow to equity is the cash flow available to T-Mobile US Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. | T-Mobile US Inc. FCFE increased from 2022 to 2023 and from 2023 to 2024. |
Price to FCFE Ratio, Current
No. shares of common stock outstanding | 1,141,744,952 |
Selected Financial Data (US$) | |
Free cash flow to equity (FCFE) (in millions) | 12,129) |
FCFE per share | 10.62 |
Current share price (P) | 268.54 |
Valuation Ratio | |
P/FCFE | 25.28 |
Benchmarks | |
P/FCFE, Competitors1 | |
AT&T Inc. | 32.79 |
Verizon Communications Inc. | 13.76 |
P/FCFE, Sector | |
Telecommunication Services | 21.77 |
P/FCFE, Industry | |
Communication Services | 24.28 |
Based on: 10-K (reporting date: 2024-12-31).
1 Click competitor name to see calculations.
If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.
Price to FCFE Ratio, Historical
Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
---|---|---|---|---|---|---|
No. shares of common stock outstanding1 | 1,141,744,952 | 1,186,867,575 | 1,219,383,110 | 1,249,289,954 | 1,242,804,085 | |
Selected Financial Data (US$) | ||||||
Free cash flow to equity (FCFE) (in millions)2 | 12,129) | 9,916) | (3,601) | (5,559) | 9,315) | |
FCFE per share3 | 10.62 | 8.35 | -2.95 | -4.45 | 7.50 | |
Share price1, 4 | 232.97 | 161.78 | 147.49 | 124.48 | 119.22 | |
Valuation Ratio | ||||||
P/FCFE5 | 21.93 | 19.36 | — | — | 15.91 | |
Benchmarks | ||||||
P/FCFE, Competitors6 | ||||||
AT&T Inc. | 29.20 | 6.16 | — | 3.57 | 10.51 | |
Verizon Communications Inc. | 12.29 | 15.64 | 11.68 | — | 6.75 | |
P/FCFE, Sector | ||||||
Telecommunication Services | 19.18 | 11.95 | — | 16.08 | 9.24 | |
P/FCFE, Industry | ||||||
Communication Services | 27.40 | 21.97 | 31.82 | 26.52 | 20.51 |
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
1 Data adjusted for splits and stock dividends.
3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 12,129,000,000 ÷ 1,141,744,952 = 10.62
4 Closing price as at the filing date of T-Mobile US Inc. Annual Report.
5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= 232.97 ÷ 10.62 = 21.93
6 Click competitor name to see calculations.