T-Mobile US (TSX:TMUS) Cyclically Adjusted FCF per Share: C$0.07 (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.

TSX:TMUS T-Mobile US Inc TSX:TMUS
68 GF Score
Price C$21.75
GF Value C$28.05
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

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

T-Mobile US TSX:TMUS -1.23% 68 Cyclically Adjusted FCF per Share is C$0.07 as of Jun. 2026. GuruFocus rates TSX:TMUS with a GF Score™ of 68/100 and a GF Value™ of C$28.05 (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 C$5.592. 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 C$0.07 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 (2026-07-28), T-Mobile US's current stock price is C$21.75. T-Mobile US's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was C$0.07. T-Mobile US's Cyclically Adjusted Price-to-FCF of today is 310.71.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of T-Mobile US was 326.15. The lowest was 298.50. And the median was 305.24.


T-Mobile US  (TSX: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
=21.75/0.07
=310.71

* 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 326.15. The lowest was 298.50. And the median was 305.24.


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 0.00 0.00 0.00 0.00 0.00

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 0.00 0.00 0.00 0.00 0.07

TSX: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.


TSX:TMUS
68GF Score
T-Mobile US Inc TSX: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)
=5.592/333.9520*333.9520
=5.592

Current CPI (Jun. 2026) = 333.9520.

T-Mobile US Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.195 241.428 -0.270
201612 -4.831 241.432 -6.682
201703 -1.438 243.801 -1.970
201706 -9.213 244.955 -12.560
201709 -0.287 246.819 -0.388
201712 -0.094 246.524 -0.127
201803 -0.970 249.554 -1.298
201806 -0.610 251.989 -0.808
201809 -0.717 252.439 -0.949
201812 -0.401 251.233 -0.533
201903 -1.127 254.202 -1.481
201906 -0.474 256.143 -0.618
201909 0.339 256.759 0.441
201912 0.420 256.974 0.546
202003 -0.379 258.115 -0.490
202006 -2.439 257.797 -3.159
202009 -0.471 260.280 -0.604
202012 -0.858 260.474 -1.100
202103 -8.472 264.877 -10.681
202106 0.488 271.696 0.600
202109 0.127 274.310 0.155
202112 0.043 278.802 0.052
202203 -2.399 287.504 -2.787
202206 0.532 296.311 0.600
202209 0.421 296.808 0.474
202212 1.025 296.797 1.153
202303 1.092 301.836 1.208
202306 1.704 305.109 1.865
202309 3.170 307.789 3.439
202312 2.766 306.746 3.011
202403 2.727 312.332 2.916
202406 3.887 314.175 4.132
202409 2.035 315.301 2.155
202412 3.073 315.605 3.252
202503 5.422 319.799 5.662
202506 4.521 322.561 4.681
202509 3.964 324.800 4.076
202512 5.106 324.054 5.262
202603 5.693 330.213 5.757
202606 5.592 333.952 5.592

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 C$0.07 mean?
T-Mobile US (TSX:TMUS) has a Cyclically Adjusted FCF per Share of C$0.07 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 C$0.07. Overall, T-Mobile US has a GF Score™ of 68/100 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 C$0.07 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 C$0.07. 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 (TSX:TMUS) is currently considered Modestly Undervalued. The stock's GF Value™ is C$28.05, compared to a current price of C$21.75 — trading 22.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is C$0.07. T-Mobile US's overall GF Score™ is 68/100 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 (TSX:TMUS), the current Cyclically Adjusted FCF per Share is C$0.07 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 (TSX:TMUS) Overvalued in 2026?

Based on GuruFocus' analysis, T-Mobile US stock appears to be undervalued. The current stock price of C$21.75 is trading 22.5% below its estimated GF Value™ of C$28.05. GuruFocus considers T-Mobile US to be Modestly Undervalued.

Key valuation signals for TSX:TMUS:

  • Cyclically Adjusted FCF per Share: C$0.07
  • GF Value™: C$28.05 vs. price of C$21.75 (22.5% below fair value)
  • GF Score™: 68/100 with 1 warning sign

No single metric tells the full story. See the TSX: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.
68GF Score

Get the complete analysis for TSX:TMUS

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

C$21.75
Price
C$28.05
GF Value