MAN
ManpowerGroup Inc
Price:  
74.66 
USD
Volume:  
307,896.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAN Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of ManpowerGroup Inc (MAN) is 453.52 USD. This MAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.66 USD, the upside of ManpowerGroup Inc is %.

The range of the Intrinsic Value is 287.47 - 1,099.73 USD

74.66 USD
Stock Price
453.52 USD
Intrinsic Value
Intrinsic Value Details

MAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 287.47 - 1,099.73 453.52 507.4%
DCF (Growth 10y) 359.91 - 1,285.82 550.75 637.7%
DCF (EBITDA 5y) 292.26 - 393.97 348.36 366.6%
DCF (EBITDA 10y) 346.82 - 491.44 420.28 462.9%
Fair Value 26.57 - 26.57 26.57 -64.41%
P/E 17.35 - 99.85 56.50 -24.3%
EV/EBITDA 67.15 - 123.89 88.93 19.1%
EPV 87.83 - 132.33 110.08 47.4%
DDM - Stable 10.04 - 41.65 25.84 -65.4%
DDM - Multi 200.95 - 669.00 311.64 317.4%

MAN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,561.28
Beta 0.79
Outstanding shares (mil) 47.70
Enterprise Value (mil) 3,940.98
Market risk premium 4.60%
Cost of Equity 7.85%
Cost of Debt 5.59%
WACC 6.88%