ManpowerGroup Inc. (MAN) DCF Valuation

ManpowerGroup Inc. (MAN) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

ManpowerGroup Inc. (MAN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (MAN) DCF Calculator enables you to evaluate ManpowerGroup Inc. valuation using real-world financial insights and complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 20,863.5 18,001.0 20,724.4 19,827.5 18,914.5 18,558.7 18,209.7 17,867.2 17,531.1 17,201.4
Revenue Growth, % 0 -13.72 15.13 -4.33 -4.6 -1.88 -1.88 -1.88 -1.88 -1.88
EBITDA 807.1 267.3 680.3 688.6 374.2 522.9 513.1 503.4 493.9 484.6
EBITDA, % 3.87 1.48 3.28 3.47 1.98 2.82 2.82 2.82 2.82 2.82
Depreciation 77.2 76.3 73.4 84.6 88.6 75.8 74.4 73.0 71.6 70.3
Depreciation, % 0.37002 0.42387 0.35417 0.42668 0.46842 0.40863 0.40863 0.40863 0.40863 0.40863
EBIT 729.9 191.0 606.9 604.0 285.6 447.0 438.6 430.4 422.3 414.4
EBIT, % 3.5 1.06 2.93 3.05 1.51 2.41 2.41 2.41 2.41 2.41
Total Cash 1,025.8 1,567.1 847.8 639.0 581.3 891.2 874.4 858.0 841.8 826.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5,273.1 4,912.4 5,448.2 5,137.4 4,830.0
Account Receivables, % 25.27 27.29 26.29 25.91 25.54
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.00000000479 0.00000000556 0.00000000483 0 0 0.00000000303 0.00000000303 0.00000000303 0.00000000303 0.00000000303
Accounts Payable 2,474.9 2,527.4 3,039.2 2,831.4 2,723.0 2,570.2 2,521.8 2,474.4 2,427.9 2,382.2
Accounts Payable, % 11.86 14.04 14.66 14.28 14.4 13.85 13.85 13.85 13.85 13.85
Capital Expenditure -52.9 -50.7 -64.2 -75.6 -78.2 -60.9 -59.7 -58.6 -57.5 -56.4
Capital Expenditure, % -0.25355 -0.28165 -0.30978 -0.38129 -0.41344 -0.32794 -0.32794 -0.32794 -0.32794 -0.32794
Tax Rate, % 56.87 56.87 56.87 56.87 56.87 56.87 56.87 56.87 56.87 56.87
EBITAT 495.9 30.8 408.5 405.3 123.2 233.9 229.5 225.2 220.9 216.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,278.0 469.6 393.7 517.3 332.6 89.6 286.8 281.4 276.1 270.9
WACC, % 8.78 7.82 8.77 8.76 8.32 8.49 8.49 8.49 8.49 8.49
PV UFCF
SUM PV UFCF 926.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 276
Terminal Value 4,259
Present Terminal Value 2,834
Enterprise Value 3,760
Net Debt 845
Equity Value 2,915
Diluted Shares Outstanding, MM 50
Equity Value Per Share 57.84

What You Will Get

  • Real MAN Financial Data: Pre-filled with ManpowerGroup’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See ManpowerGroup’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Workforce Data: Access reliable pre-loaded historical metrics and future workforce trends.
  • Adjustable Workforce Assumptions: Modify highlighted cells for factors like turnover rates, hiring costs, and productivity metrics.
  • Real-Time Analytics: Instant updates to workforce projections, cost analyses, and efficiency assessments.
  • Interactive Dashboard: User-friendly charts and summaries to visualize your workforce planning results.
  • Suitable for All Levels: An intuitive layout designed for HR professionals, business leaders, and consultants.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered ManpowerGroup Inc. (MAN) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for ManpowerGroup Inc. (MAN)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for ManpowerGroup Inc. (MAN)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis.
  • Real-Time Updates: Monitor immediate changes to ManpowerGroup’s valuation as you modify inputs.
  • Preloaded Data: Comes with ManpowerGroup’s actual financial information for swift evaluations.
  • Relied Upon by Experts: Utilized by analysts and investors for well-informed decision-making.

Who Should Use This Product?

  • Investors: Assess the fair value of ManpowerGroup Inc. (MAN) to inform your investment choices.
  • CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading firms.
  • Educators: Employ it as a resource to illustrate valuation methods in the classroom.

What the Template Contains

  • Pre-Filled DCF Model: ManpowerGroup Inc.’s (MAN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate ManpowerGroup Inc.’s (MAN) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.