Discounted Cash Flow
Manpowergroup Inc.
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $22.8b | $515.4m | $630.9m | 2.3% | $6.33 |
| 2017 | $24.4b (7.0%) | $633.5m (22.9%) | $402.1m (-36.3%) | 2.6% (14.9%) | $8.13 (28.4%) |
| 2018 | $25.5b (4.5%) | $646.7m (2.1%) | $486.0m (20.9%) | 2.5% (-2.4%) | $8.62 (6.0%) |
| 2019 | $24.2b (-5.1%) | $-263.1m (-140.7%) | $884.6m (82.0%) | -1.1% (-142.9%) | $7.78 (-9.7%) |
| 2020 | $20.9b (-13.7%) | $-149.6m (43.1%) | $1.0b (16.3%) | -0.7% (34.1%) | $0.41 (-94.7%) |
| 2021 | $24.1b (15.1%) | $-221.7m (-48.2%) | $674.4m (-34.4%) | -0.9% (-28.7%) | $7.01 (1609.8%) |
| 2022 | $23.0b (-4.3%) | $-226.7m (-2.3%) | $403.9m (-40.1%) | -1.0% (-6.9%) | $7.17 (2.3%) |
| 2023 | $22.0b (-4.6%) | $-161.3m (28.8%) | $313.6m (-22.3%) | -0.7% (25.4%) | $1.78 (-75.2%) |
| 2024 | $20.7b (-5.6%) | $-137.0m (15.1%) | $299.8m (-4.4%) | -0.7% (10.1%) | $3.04 (70.8%) |
| 2025 | $20.9b (0.6%) | $-131.5m (4.0%) | $-187.5m (-162.5%) | -0.6% (4.5%) | $-0.29 (-109.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.