As of 2025-07-23, the Intrinsic Value of ManpowerGroup Greater China Ltd (2180.HK) is 9.92 HKD. This 2180.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.30 HKD, the upside of ManpowerGroup Greater China Ltd is 87.20%.
The range of the Intrinsic Value is 9.15 - 11.05 HKD
Based on its market price of 5.30 HKD and our intrinsic valuation, ManpowerGroup Greater China Ltd (2180.HK) is undervalued by 87.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.15 - 11.05 | 9.92 | 87.2% |
| DCF (Growth 10y) | 9.38 - 11.14 | 10.10 | 90.6% |
| DCF (EBITDA 5y) | 9.22 - 10.70 | 9.98 | 88.3% |
| DCF (EBITDA 10y) | 9.88 - 11.62 | 10.72 | 102.3% |
| Fair Value | 3.42 - 3.42 | 3.42 | -35.46% |
| P/E | 8.43 - 10.47 | 9.58 | 80.7% |
| EV/EBITDA | 7.57 - 9.86 | 8.92 | 68.3% |
| EPV | 12.23 - 14.55 | 13.39 | 152.6% |
| DDM - Stable | 4.74 - 8.91 | 6.83 | 28.8% |
| DDM - Multi | 7.22 - 10.47 | 8.54 | 61.2% |
| Market Cap (mil) | 1,099.75 |
| Beta | 0.25 |
| Outstanding shares (mil) | 207.50 |
| Enterprise Value (mil) | 315.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.01% |
| Cost of Debt | 4.25% |
| WACC | 8.81% |