Side-by-side comparison

TMUS vs DIS — Side-by-side comparison

DIS screens cheaper on EV/FCF, DIS has the higher ROIC, DIS has grown revenue faster over five years, and DIS has the cleaner balance sheet by net debt / EBITDA.

TMUS

T-Mobile US Inc.

Price

$191.47

Market cap

$281.9B

Day %

N/A

DIS

Walt Disney Co.

Price

$103.00

Market cap

$166.5B

Day %

N/A

Peer Comparison

Target stock against 1 market-cap comparable peer.

Heat map: red worst to green best
TMUS
Target
T-Mobile US Inc.$281.9B19.7x20.2x7.6%5.2%20.4%N/A2.5xN/A
DISWalt Disney Co.$166.5B15.0x20.1x8.2%7.6%10.7%N/A1.6xN/A

TMUS implied-growth snapshot

Simple static valuation context using owner earnings yield and realized growth.

EV/FCF

20.2x

FCF yield

6.4%

5Y rev CAGR

5.2%

DIS implied-growth snapshot

Simple static valuation context using owner earnings yield and realized growth.

EV/FCF

20.1x

FCF yield

6.1%

5Y rev CAGR

7.6%

5Y indexed stock chart

Static Recharts view indexed to 100 from available annual per-share data.

Quality Scorecard

Build-time composite score for TMUS.

Grade C
54
/ 100
Quality Radar0 – 20 per axis

Quality Scorecard

Build-time composite score for DIS.

Grade C
57
/ 100
Quality Radar0 – 20 per axis