As of 2024-09-20, the Intrinsic Value of ManpowerGroup Inc (MAN) is
464.78 USD. This MAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.71 USD, the upside of ManpowerGroup Inc is
530.60%.
The range of the Intrinsic Value is 307.80 - 963.60 USD
464.78 USD
Intrinsic Value
MAN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
307.80 - 963.60 |
464.78 |
530.6% |
| DCF (Growth 10y) |
396.64 - 1,157.88 |
580.04 |
686.9% |
| DCF (EBITDA 5y) |
265.72 - 405.51 |
321.52 |
336.2% |
| DCF (EBITDA 10y) |
342.51 - 519.76 |
413.39 |
460.8% |
| Fair Value |
24.03 - 24.03 |
24.03 |
-67.41% |
| P/E |
19.10 - 118.20 |
60.88 |
-17.4% |
| EV/EBITDA |
71.16 - 126.85 |
100.97 |
37.0% |
| EPV |
98.12 - 134.87 |
116.49 |
58.0% |
| DDM - Stable |
9.45 - 33.25 |
21.35 |
-71.0% |
| DDM - Multi |
310.97 - 693.48 |
414.38 |
462.2% |
MAN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,497.54 |
| Beta |
0.62 |
| Outstanding shares (mil) |
47.45 |
| Enterprise Value (mil) |
4,127.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.86% |
| Cost of Debt |
4.81% |
| WACC |
6.75% |