ManpowerGroup Inc.
Bear Case (25th pct.)
-101.5% vs price
Base Case (Median)
-24.7% vs price
Bull Case (75th pct.)
-6.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-26.95 | -147.5% | High (40%) |
| PE Comparable | $42.76 | -24.7% | Medium (25%) |
| Growth Trajectory DCF | $95.18 | 67.7% | Medium (20%) |
| Graham Number | $46.88 | -17.4% | High (80%) |
| EV/EBITDA | $58.97 | 3.9% | Medium (20%) |
| EV/FCF | $25.24 | -55.5% | Medium (20%) |
| Earnings Power Value | $-55.85 | -198.4% | High (70%) |
Based on 7 out of 8 methods, MAN appears overvalued at the current price of $56.77. The base case fair value of $42.76 implies 24.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.