MAN
ManpowerGroup Inc
Price:  
43.34 
USD
Volume:  
593,381.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAN Intrinsic Value

25.50 %
Upside

What is the intrinsic value of MAN?

As of 2025-05-16, the Intrinsic Value of ManpowerGroup Inc (MAN) is 54.41 USD. This MAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.34 USD, the upside of ManpowerGroup Inc is 25.50%.

The range of the Intrinsic Value is 36.05 - 98.22 USD

Is MAN undervalued or overvalued?

Based on its market price of 43.34 USD and our intrinsic valuation, ManpowerGroup Inc (MAN) is undervalued by 25.50%.

43.34 USD
Stock Price
54.41 USD
Intrinsic Value
Intrinsic Value Details

MAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.05 - 98.22 54.41 25.5%
DCF (Growth 10y) 38.51 - 95.15 55.36 27.7%
DCF (EBITDA 5y) 43.25 - 58.96 46.89 8.2%
DCF (EBITDA 10y) 46.30 - 64.94 51.64 19.2%
Fair Value 59.37 - 59.37 59.37 36.99%
P/E 41.04 - 51.84 47.60 9.8%
EV/EBITDA 45.61 - 71.57 57.39 32.4%
EPV 70.66 - 96.40 83.53 92.7%
DDM - Stable 19.59 - 57.01 38.30 -11.6%
DDM - Multi 27.28 - 63.11 38.25 -11.7%

MAN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,025.71
Beta 0.83
Outstanding shares (mil) 46.74
Enterprise Value (mil) 2,702.71
Market risk premium 4.60%
Cost of Equity 8.12%
Cost of Debt 5.90%
WACC 6.52%