Valuation Allegion plc

Stocks

Market Closed - NYSE Other stock markets 23:00:03 28/07/2026 +03			5-day change	1st Jan Change
161.23 ^USD	+1.95%		+17.43%	+1.26%

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	13,448	-	-
Change	-	-22.16%	20.28%	2.14%	20.58%	-1.83%	-	-
Enterprise Value (EV) ¹	12,924	11,053	12,669	12,856	15,322	14,969	14,476	14,486
Change	-	-14.47%	14.62%	1.48%	19.18%	-2.3%	-3.3%	0.07%
P/E	24.8x	20.3x	20.7x	19.2x	21.4x	19.3x	17.4x	15.2x
PBR	15.7x	9.84x	8.49x	7.59x	6.63x	5.85x	4.51x	3.57x
PEG	-	-7.23x	1.2x	1.7x	2.35x	1.94x	1.5x	1.1x
Capitalization / Revenue	4.14x	2.83x	3.05x	3.01x	3.37x	3.05x	2.91x	2.76x
EV / Revenue	4.51x	3.38x	3.47x	3.41x	3.77x	3.39x	3.13x	2.98x
EV / EBITDA	20.9x	15.3x	14.8x	14x	15.2x	13.6x	12.3x	11.5x
EV / EBIT	23.9x	17.4x	15.7x	14.9x	16.2x	14.6x	13.2x	12.4x
EV / FCF	29.2x	27.9x	24.5x	22.1x	22.3x	21.7x	18.7x	16.7x
FCF Yield	3.43%	3.58%	4.08%	4.53%	4.48%	4.61%	5.34%	5.99%
Dividend per Share ²	1.44	1.64	1.8	1.92	2.04	2.251	2.427	2.818
Rate of return	1.09%	1.56%	1.42%	1.47%	1.28%	1.42%	1.54%	1.78%
EPS ²	5.34	5.19	6.12	6.82	7.44	8.179	9.11	10.4
Distribution rate	27%	31.6%	29.4%	28.2%	27.4%	27.5%	26.6%	27.1%
Net sales ¹	2,867	3,272	3,651	3,772	4,067	4,412	4,629	4,864
EBITDA ¹	618.4	722.9	858.5	919.1	1,008	1,102	1,174	1,259
EBIT ¹	539.7	636.6	805.6	860.8	944	1,025	1,094	1,171
Net income ¹	483	458	540.4	597.5	643.8	706.3	802.7	869.5
Net Debt ¹	1,044	1,806	1,547	1,496	1,624	1,522	1,028	1,038
Reference price ²	132.44	105.26	126.69	130.68	159.22	158.14	158.14	158.14
Nbr of stocks (in thousands)	89,696	87,845	87,788	86,929	86,032	85,037	-	-
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALLEGION PLC	19.33x	3.39x	13.59x	1.42%	13.45B
RESIDEO TECHNOLOGIES, INC.	20.51x	0.98x	8.51x	-	5.34B
ADT INC.	8.72x	2.42x	4.66x	3.08%	5.19B
DORMAKABA HOLDING AG	23.17x	0.94x	5.8x	1.74%	2.87B
S-1 CORPORATION	16.45x	0.53x	4.19x	4.35%	1.69B
ARLO TECHNOLOGIES, INC.	50.02x	-	-	-	1.51B
NAPCO SECURITY TECHNOLOGIES, INC.	28.14x	-	-	-	1.3B
JADE BIRD FIRE CO., LTD.	20.16x	-	-	-	1.18B
FREQUENTIS AG	29.52x	1.32x	12.11x	0.49%	1.11B
Average	24.00x	1.60x	8.14x	2.21%	3.74B
Weighted average by Cap.	20.15x	2.31x	9.77x	1.97%