ManpowerGroup Inc.

ManpowerGroup Inc.

MANยทNYSE

$30.37

-4.0%
IndustrialsStaffing & Employment Services

ManpowerGroup Inc. provides workforce solutions and services in the Americas, Southern Europe, Northern Europe, and the Asia Pacific Middle East region. The company offers recruitment services, including permanent, temporary, and contract recruitment of professionals, as well as administrative and industrial positions under the Manpower and Experis brands. It also offers various assessment services; training and development services; career management; and outsourcing services related to human resources functions primarily in the areas of large-scale recruiting and workforce-intensive initiatives. In addition, the company provides workforce consulting services; contingent staffing and permanent recruitment services; professional resourcing and project-based solutions in information technology, engineering, and finance fields; solutions in the areas of organizational efficiency, individual development, and career mobility; and recruitment process outsourcing, TAPFIN managed, and talent based outsourcing services, as well as Proservia services in the areas of digital services market and IT infrastructure sector. It operates through a network of approximately 2,200 offices in 75 countries and territories. The company was incorporated in 1948 and is based in Milwaukee, Wisconsin.

At a Glance

Live Snapshot
Market Cap$1.41B
EPS-0.2900
P/E Ratio-104.72
Earnings Date07/16/2026
ManpowerGroup Inc.

ManpowerGroup Inc. Fair Value Envelope

MAN ยท NYSE

Our analysis suggests that MAN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.37, this represents a potential HIDDEN relative to our calculated worth for ManpowerGroup Inc..

Intrinsic Value
Current Price: $30.37

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$99.6M
+ Cash & Equivalents$871.0M
Firm Value$771.4M
- Debt$2.4B
Equity Value-$1.6B
/ Shares Outstanding46,297,180B
DCF Value-$35
OVERVALUED BY 215%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$52.1M
-$26.0M
-$13.0M
-$6.5M
-$3.3M
-$1.6M
-$813.3K
-$406.6K
-$203.3K
-$101.7K
Maintenance CapEx
-$5.7M
-$2.9M
-$1.4M
-$716.3K
-$358.1K
-$179.1K
-$89.5K
-$44.8K
-$22.4K
-$11.2K
Owner Earnings
-$57.8M
-$28.9M
-$14.4M
-$7.2M
-$3.6M
-$1.8M
-$902.8K
-$451.4K
-$225.7K
-$112.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$53.5M
-$24.8M
-$11.5M
-$5.3M
-$2.5M
-$1.1M
-$526.8K
-$243.9K
-$112.9K
-$52.3K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.