T-Mobile US (MEX:TMUS) Cyclically Adjusted FCF per Share: MXN10.20 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:TMUS T-Mobile US Inc MEX:TMUS
78 GF Score
Price MXN3,100.00
GF Value MXN3,934.52
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is T-Mobile US Cyclically Adjusted FCF per Share?

T-Mobile US MEX:TMUS 78 Cyclically Adjusted FCF per Share is MXN10.20 as of Jun. 2026. GuruFocus rates MEX:TMUS with a GF Score™ of 78/100 and a GF Value™ of MXN3,934.52 (Modestly Undervalued). The stock has 1 warning sign investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

T-Mobile US's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN69.528. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN10.20 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 46.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of T-Mobile US was 46.00% per year. The lowest was -71.40% per year. And the median was -28.60% per year.

As of today (2026-07-25), T-Mobile US's current stock price is MXN3100.00. T-Mobile US's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN10.20. T-Mobile US's Cyclically Adjusted Price-to-FCF of today is 303.92.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of T-Mobile US was 303.35. The lowest was 0.00. And the median was 0.00.


T-Mobile US  (MEX:TMUS) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

T-Mobile US's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3100.00/10.20
=303.92

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of T-Mobile US was 303.35. The lowest was 0.00. And the median was 0.00.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


T-Mobile US Cyclically Adjusted FCF per Share Related Terms


T-Mobile US Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for T-Mobile US's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

T-Mobile US Cyclically Adjusted FCF per Share Chart

T-Mobile US Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -73.11 -80.76 -58.15 -46.76 -11.92

T-Mobile US Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -21.03 -16.54 -11.92 -2.00 10.20

MEX:TMUS vs VZ, T, CMCSA: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, T-Mobile US's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


T-Mobile US Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, T-Mobile US's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where T-Mobile US's Cyclically Adjusted Price-to-FCF falls into.


MEX:TMUS
78GF Score
T-Mobile US Inc MEX:TMUS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

T-Mobile US Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, T-Mobile US's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=69.528/333.9520*333.9520
=69.528

Current CPI (Jun. 2026) = 333.9520.

T-Mobile US Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -2.881 241.428 -3.985
201612 -74.674 241.432 -103.290
201703 -20.228 243.801 -27.708
201706 -125.261 244.955 -170.771
201709 -4.248 246.819 -5.748
201712 -1.442 246.524 -1.953
201803 -13.632 249.554 -18.242
201806 -9.132 251.989 -12.102
201809 -10.296 252.439 -13.621
201812 -5.856 251.233 -7.784
201903 -16.356 254.202 -21.487
201906 -6.856 256.143 -8.939
201909 5.057 256.759 6.577
201912 6.017 256.974 7.819
202003 -6.363 258.115 -8.233
202006 -41.534 257.797 -53.803
202009 -7.866 260.280 -10.092
202012 -13.321 260.474 -17.079
202103 -137.776 264.877 -173.705
202106 7.955 271.696 9.778
202109 2.067 274.310 2.516
202112 0.686 278.802 0.822
202203 -37.733 287.504 -43.829
202206 8.359 296.311 9.421
202209 6.342 296.808 7.136
202212 14.708 296.797 16.549
202303 14.380 301.836 15.910
202306 21.983 305.109 24.061
202309 40.804 307.789 44.272
202312 34.996 306.746 38.100
202403 33.441 312.332 35.756
202406 51.955 314.175 55.226
202409 29.586 315.301 31.336
202412 44.986 315.605 47.601
202503 77.264 319.799 80.683
202506 62.286 322.561 64.486
202509 52.560 324.800 54.041
202512 66.652 324.054 68.688
202603 74.827 330.213 75.674
202606 69.528 333.952 69.528

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN10.20 mean?
T-Mobile US (MEX:TMUS) has a Cyclically Adjusted FCF per Share of MXN10.20 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on T-Mobile US and its competitors.
Is T-Mobile US's Cyclically Adjusted FCF per Share too high?
T-Mobile US's current Cyclically Adjusted FCF per Share is MXN10.20. Overall, T-Mobile US has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does T-Mobile US's Cyclically Adjusted FCF per Share compare to VZ and T?
T-Mobile US's Cyclically Adjusted FCF per Share of MXN10.20 can be compared against companies in the Telecommunication Services industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on T-Mobile US and its competitors. T-Mobile US's current Cyclically Adjusted FCF per Share is MXN10.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is T-Mobile US stock overvalued right now?
Based on GuruFocus' analysis, T-Mobile US (MEX:TMUS) is currently considered Modestly Undervalued. The stock's GF Value™ is MXN3,934.52, compared to a current price of MXN3,100.00 — trading 21.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN10.20. T-Mobile US's overall GF Score™ is 78/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For T-Mobile US (MEX:TMUS), the current Cyclically Adjusted FCF per Share is MXN10.20 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is T-Mobile US (MEX:TMUS) Overvalued in 2026?

Based on GuruFocus' analysis, T-Mobile US stock appears to be undervalued. The current stock price of MXN3,100.00 is trading 21.2% below its estimated GF Value™ of MXN3,934.52. GuruFocus considers T-Mobile US to be Modestly Undervalued.

Key valuation signals for MEX:TMUS:

  • Cyclically Adjusted FCF per Share: MXN10.20
  • GF Value™: MXN3,934.52 vs. price of MXN3,100.00 (21.2% below fair value)
  • GF Score™: 78/100 with 1 warning sign

No single metric tells the full story. See the MEX:TMUS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


T-Mobile US Business Description

Address 12920 SE 38th Street, Bellevue, WA, USA, 98006-1350
Deutsche Telekom merged its T-Mobile USA unit with prepaid specialist MetroPCS in 2013, and that firm merged with Sprint in 2020, creating the second-largest wireless carrier in the US. T-Mobile now serves about 86 million postpaid and 26 million prepaid phone customers, equal to around 30% of the US retail wireless market. The firm entered the fixed-wireless broadband market aggressively in 2021 and now serves 8 million residential and business customers with its wireless network. It also serves 1 million fiber broadband customers through joint ventures with fiber network owners. T-Mobile owns a stake in these firms, which provide wholesale access to their networks. In addition, T-Mobile provides wholesale services to wireless resellers.
78GF Score

Get the complete analysis for MEX:TMUS

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN3,100.00
Price
MXN3,934.52
GF Value