|
Market Closed -
NYSE
23:00:03 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 186.44 USD | -0.33% |
|
+4.17% | +17.10% |
| 10-27 | Assa Abloy third-quarter earnings beat forecast, helped by pricing and cost control | RE |
| 10-23 | Allegion's Volume Growth Could Drive Re-Rating as Recovery Builds, BofA Says | MT |
Company Valuation: Allegion plc
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 | 15,721 | - | - |
| Change | - | -22.16% | 20.28% | 2.14% | 20.58% | 14.77% | - | - |
| Enterprise Value (EV) 1 | 12,924 | 11,053 | 12,669 | 12,856 | 15,322 | 17,329 | 16,991 | 16,928 |
| Change | - | -14.47% | 14.62% | 1.48% | 19.18% | 13.1% | -1.95% | -0.37% |
| P/E | 24.8x | 20.3x | 20.7x | 19.2x | 21.4x | 22x | 19.7x | 18x |
| PBR | 15.7x | 9.84x | 8.49x | 7.59x | 6.63x | 7.18x | 6.04x | 5.08x |
| PEG | - | -7.23x | 1.2x | 1.7x | 2.35x | 1.6x | 1.7x | 1.86x |
| Capitalization / Revenue | 4.14x | 2.83x | 3.05x | 3.01x | 3.37x | 3.51x | 3.31x | 3.15x |
| EV / Revenue | 4.51x | 3.38x | 3.47x | 3.41x | 3.77x | 3.87x | 3.58x | 3.39x |
| EV / EBITDA | 20.9x | 15.3x | 14.8x | 14x | 15.2x | 15.5x | 14x | 13x |
| EV / EBIT | 23.9x | 17.4x | 15.7x | 14.9x | 16.2x | 16.8x | 15.1x | 14x |
| EV / FCF | 29.2x | 27.9x | 24.5x | 22.1x | 22.3x | 24.8x | 21.8x | 19.4x |
| FCF Yield | 3.43% | 3.58% | 4.08% | 4.53% | 4.48% | 4.03% | 4.58% | 5.15% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.8 | 1.92 | 2.04 | 2.196 | 2.412 | 2.667 |
| Rate of return | 1.09% | 1.56% | 1.42% | 1.47% | 1.28% | 1.18% | 1.29% | 1.43% |
| EPS 2 | 5.34 | 5.19 | 6.12 | 6.82 | 7.44 | 8.456 | 9.45 | 10.36 |
| Distribution rate | 27% | 31.6% | 29.4% | 28.2% | 27.4% | 26% | 25.5% | 25.7% |
| Net sales 1 | 2,867 | 3,272 | 3,651 | 3,772 | 4,067 | 4,478 | 4,746 | 4,990 |
| EBITDA 1 | 618.4 | 722.9 | 858.5 | 919.1 | 1,008 | 1,120 | 1,213 | 1,302 |
| EBIT 1 | 539.7 | 636.6 | 805.6 | 860.8 | 944 | 1,035 | 1,127 | 1,205 |
| Net income 1 | 483 | 458 | 540.4 | 597.5 | 643.8 | 724.9 | 815.5 | 887.8 |
| Net Debt 1 | 1,044 | 1,806 | 1,547 | 1,496 | 1,624 | 1,608 | 1,270 | 1,207 |
| Reference price 2 | 132.44 | 105.26 | 126.69 | 130.68 | 159.22 | 186.44 | 186.44 | 186.44 |
| Nbr of stocks (in thousands) | 89,696 | 87,845 | 87,788 | 86,929 | 86,032 | 84,321 | - | - |
| Announcement Date | 2/15/22 A | 2/22/23 A | 2/20/24 A | 2/18/25 A | 2/17/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.12x | 3.88x | 15.52x | 1.17% | 15.77B | |
| 26.45x | 5.93x | 15.35x | 1.57% | 428B | |
| 48.16x | 17.11x | 34.29x | -.--% | 232B | |
| 14.89x | 0.6x | 10.79x | 3.04% | 135B | |
| 18.83x | 5.84x | 14.11x | 0.65% | 102B | |
| 42.55x | 12.77x | 28.51x | -.--% | 83.29B | |
| 35.61x | 6.89x | 19.97x | 0.98% | 81.44B | |
| 27.68x | 6.41x | 20.84x | 1.47% | 53.94B | |
| 46.01x | 2.13x | 13.47x | 1.8% | 52.83B | |
| 60.25x | 7.79x | 34.48x | -.--% | 49.55B | |
| Average | 34.26x | 6.93x | 20.73x | 1.07% | 123.43B | |
| Weighted average by Cap. | 32.53x | 7.88x | 20.44x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALLE Stock
- Valuation Allegion plc
Select your edition
All financial news and data tailored to specific country editions
