Valuation Allegion plc

Stocks

Market Closed - NYSE 16:00:03 2026-08-17 EDT			5-day change	1st Jan Change
162.10 ^USD	-1.63%		-2.07%	+1.81%

07-24	JPMorgan Adjusts Price Target on Allegion Public to $170 From $150, Maintains Neutral Rating	MT
07-24	Evercore ISI Adjusts Price Target on Allegion Public to $180 From $175, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,879	9,247	11,122	11,360	13,698	13,784	-	-
Change	-	-22.16%	20.28%	2.14%	20.58%	0.63%	-	-
Enterprise Value (EV) ¹	12,924	11,053	12,669	12,856	15,322	15,259	14,852	14,823
Change	-	-14.47%	14.62%	1.48%	19.18%	-0.41%	-2.67%	-0.2%
P/E	24.8x	20.3x	20.7x	19.2x	21.4x	19.8x	17.8x	15.6x
PBR	15.7x	9.84x	8.49x	7.59x	6.63x	5.86x	4.78x	3.94x
PEG	-	-7.23x	1.2x	1.7x	2.35x	2x	1.6x	1.1x
Capitalization / Revenue	4.14x	2.83x	3.05x	3.01x	3.37x	3.12x	2.98x	2.83x
EV / Revenue	4.51x	3.38x	3.47x	3.41x	3.77x	3.46x	3.21x	3.04x
EV / EBITDA	20.9x	15.3x	14.8x	14x	15.2x	13.8x	12.6x	11.8x
EV / EBIT	23.9x	17.4x	15.7x	14.9x	16.2x	14.9x	13.5x	12.7x
EV / FCF	29.2x	27.9x	24.5x	22.1x	22.3x	22.1x	19.2x	17.1x
FCF Yield	3.43%	3.58%	4.08%	4.53%	4.48%	4.52%	5.21%	5.85%
Dividend per Share ²	1.44	1.64	1.8	1.92	2.04	2.23	2.427	2.741
Rate of return	1.09%	1.56%	1.42%	1.47%	1.28%	1.38%	1.5%	1.69%
EPS ²	5.34	5.19	6.12	6.82	7.44	8.185	9.11	10.4
Distribution rate	27%	31.6%	29.4%	28.2%	27.4%	27.2%	26.6%	26.4%
Net sales ¹	2,867	3,272	3,651	3,772	4,067	4,414	4,631	4,874
EBITDA ¹	618.4	722.9	858.5	919.1	1,008	1,103	1,176	1,258
EBIT ¹	539.7	636.6	805.6	860.8	944	1,026	1,096	1,172
Net income ¹	483	458	540.4	597.5	643.8	702.7	792.4	868.9
Net Debt ¹	1,044	1,806	1,547	1,496	1,624	1,475	1,068	1,038
Reference price ²	132.44	105.26	126.69	130.68	159.22	162.10	162.10	162.10
Nbr of stocks (in thousands)	89,696	87,845	87,788	86,929	86,032	85,037	-	-
Announcement Date	2/15/22	2/22/23	2/20/24	2/18/25	2/17/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALLEGION PLC	19.8x	3.46x	13.83x	1.38%	13.78B
ADT INC.	9.09x	2.43x	4.75x	3.06%	5.19B
RESIDEO TECHNOLOGIES, INC.	14.95x	1x	6.49x	-	3.13B
DORMAKABA HOLDING AG	24.11x	0.97x	6.01x	1.67%	3.01B
S-1 CORPORATION	17.2x	0.58x	4.43x	4.16%	1.86B
ARLO TECHNOLOGIES, INC.	81.61x	-	-	-	1.48B
NAPCO SECURITY TECHNOLOGIES, INC.	29.43x	-	-	-	1.36B
JADE BIRD FIRE CO., LTD.	22.53x	-	-	-	1.32B
FREQUENTIS AG	29.2x	1.3x	12.11x	0.48%	1.12B
Average	27.55x	1.62x	7.94x	2.15%	3.58B
Weighted average by Cap.	21.53x	2.45x	9.81x	1.93%