T-Mobile US is currently trading at $137.71 per share and has a Graham number of $61.73, which implies that it is 123.1% above its fair value. We calculate the Graham number as follows:
√(22.5 * 5 year average earnings per share * book value per share) = √(22.5 * 3.04 * 55.702) = 61.73
The Graham number is one of seven factors that Graham enumerates in Chapter 14 of The Intelligent Investor for determining whether a stock offers a margin of safety. Rather than use the Graham number by itself, its best to consider it alongside the following fundamental metrics:
Sales Revenue Should Be No Less Than $500 million
For T-Mobile US, average sales revenue over the last 4 years has been $68.27 Billion, so in the context of the Graham analysis the stock has impressive sales revenue. Originally the threshold was $100 million, but since the book was published in the 1970s it's necessary to adjust the figure for inflation.
Current Assets Should Be at Least Twice Current Liabilities
We calculate T-Mobile US's current ratio by dividing its total current assets of $19.07 Billion by its total current liabilities of $24.74 Billion. Current assets refer to company assets that can be transferred into cash within one year, such as accounts receivable, inventory, and liquid financial instruments. Current liabilities, on the other hand, refer to those that will come due within one year. T-Mobile US’s current liabilities are actually greater than its current assets, since its current ratio is only 0.8.
The Company’s Long-term Debt Should Not Exceed its Net Current Assets
This means that its ratio of debt to net current assets should be 1 or less. Since T-Mobile US’s debt ratio is -0.5, the company has much more liabilities than current assets. We calculate T-Mobile US’s debt to net current assets ratio by dividing its total long term of debt of $66.8 Billion by its current assets minus total liabilities of $141.68 Billion.
The Stock Should Have a Positive Level of Retained Earnings Over Several Years
T-Mobile US had negative retained earnings in 2019, 2020, and 2021 with an average of $-11129984357.142857. Retained earnings are the sum of the current and previous reporting periods' net asset amounts, minus all dividend payments. It's a similar metric to free cash flow, with the difference that retained earnings are accounted for on an accrual basis.
There Should Be a Record of Uninterrupted Dividend Payments Over the Last 20 Years
We have no record of T-Mobile US offering a regular dividend within the last twenty years.
A Minimum Increase of at Least One-third in Earnings per Share (EPS) Over the Past 10 Years
To determine T-Mobile US's EPS growth over time, we will average out its EPS for 2008, 2009, and 2010, which were $0.42, $0.49, and $0.04 respectively. This gives us an average of $0.32 for the period of 2008 to 2010. Next, we compare this value with the average EPS reported in 2020, 2021, and 2022, which were $2.65, $2.41, and $2.06, for an average of $2.37. Now we see that T-Mobile US's EPS growth was 640.62% during this period, which satisfies Ben Graham's requirement.
T-Mobile US does not have the profile of a defensive stock according to Benjamin Graham's criteria because in addition to trading far above its fair value, it has:
- impressive sales revenue
- not enough current assets to cover current liabilities
- much more liabilities than current assets
- negative retained earnings in 2019, 2020, and 2021
- no dividend record
- EPS growth in excess of Graham's requirements