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 | — | — | — |
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 | — | $443.7m | $543.1m | — | $6.33 |
| 2017 | — | $545.4m (22.9%) | $346.2m (-36.3%) | — | $8.13 (28.4%) |
| 2018 | $22.0b | $556.7m (2.1%) | $418.4m (20.9%) | 2.5% | $8.62 (6.0%) |
| 2019 | $20.9b (-5.1%) | $465.7m (-16.3%) | $761.5m (82.0%) | 2.2% (-11.8%) | $7.78 (-9.7%) |
| 2020 | $18.0b (-13.7%) | $23.8m (-94.9%) | $885.7m (16.3%) | 0.1% (-94.1%) | $0.41 (-94.7%) |
| 2021 | $20.7b (15.1%) | $382.4m (1506.7%) | $580.6m (-34.4%) | 1.8% (1295.6%) | $7.01 (1609.8%) |
| 2022 | $19.8b (-4.3%) | $373.8m (-2.2%) | $347.7m (-40.1%) | 1.9% (2.2%) | $7.17 (2.3%) |
| 2023 | $18.9b (-4.6%) | $88.8m (-76.2%) | $270.0m (-22.3%) | 0.5% (-75.1%) | $1.78 (-75.2%) |
| 2024 | $17.9b (-5.6%) | $145.1m (63.4%) | $258.1m (-4.4%) | 0.8% (73.1%) | $3.04 (70.8%) |
| 2025 | $18.0b (0.6%) | $-13.3m (-109.2%) | $-161.4m (-162.5%) | -0.1% (-109.1%) | $-0.29 (-109.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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): —
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.