T Mobile + Sprint Cost Synergies - $6bn synergies, $43bn NPV, 8% WACC

J. Braxton Carter T-Mobile US, Inc. - Executive VP & CFO: "Hey, the first thing, we talked about run-rate synergies of $6-plus billion. I want to emphasize that’s pretax. We’ve talked about cost to achieve of $15 billion and gave you more details on this call. That’s pretax. And we’ve talked about the NPV of the synergies being an amazing $43 billion plus. The NPV is discounted at an 8% WACC and is post the tax effect. " Ref: https://www.sec.gov/Archives/edgar/data/101830/00…

.

Question: Doesn't $6bn in annual synergies @ 8% discount rate translate to $75bn in NPV? (e.g. 75=6/.08)

Hoping someone can shed some light on how to make sense of the 8% WACC, and $43 in NPV. Thank you.

1 Comments
 

Praesentium qui repudiandae enim laudantium odio. Accusamus aut ea sequi sint. Voluptates pariatur dolores et quos ut occaecati tenetur nostrum.

Iusto iste ipsum inventore. Eligendi cupiditate quod quia amet architecto possimus. Assumenda voluptatem laudantium dolorum et. Vero inventore omnis sit laudantium.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
GameTheory's picture
GameTheory
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
CompBanker's picture
CompBanker
98.9
9
dosk17's picture
dosk17
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”