Valuation Allegion plc Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 15:47:37 29/07/2026 +03			5-day change	1st Jan Change
140.82 ^EUR	-1.14%		+17.39%	-

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	13,710	-	-
Change	-	-22.16%	20.28%	2.14%	20.58%	0.09%	-	-
Enterprise Value (EV) ¹	12,924	11,053	12,669	12,856	15,322	15,232	14,739	14,749
Change	-	-14.47%	14.62%	1.48%	19.18%	-0.59%	-3.24%	0.07%
P/E	24.8x	20.3x	20.7x	19.2x	21.4x	19.7x	17.7x	15.5x
PBR	15.7x	9.84x	8.49x	7.59x	6.63x	5.96x	4.6x	3.64x
PEG	-	-7.23x	1.2x	1.7x	2.35x	1.98x	1.6x	1.1x
Capitalization / Revenue	4.14x	2.83x	3.05x	3.01x	3.37x	3.11x	2.96x	2.82x
EV / Revenue	4.51x	3.38x	3.47x	3.41x	3.77x	3.45x	3.18x	3.03x
EV / EBITDA	20.9x	15.3x	14.8x	14x	15.2x	13.8x	12.5x	11.7x
EV / EBIT	23.9x	17.4x	15.7x	14.9x	16.2x	14.9x	13.5x	12.6x
EV / FCF	29.2x	27.9x	24.5x	22.1x	22.3x	22.1x	19.1x	17x
FCF Yield	3.43%	3.58%	4.08%	4.53%	4.48%	4.53%	5.25%	5.88%
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%	1.4%	1.51%	1.75%
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	161.23	161.23	161.23
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.($)
RESIDEO TECHNOLOGIES, INC.	21.33x	1.01x	8.75x	-	5.55B
ADT INC.	8.95x	2.45x	4.71x	3%	5.32B
DORMAKABA HOLDING AG	23.5x	0.95x	5.88x	1.71%	2.91B
S-1 CORPORATION	16.23x	0.52x	4.1x	4.41%	1.68B
ARLO TECHNOLOGIES, INC.	51.28x	-	-	-	1.55B
NAPCO SECURITY TECHNOLOGIES, INC.	28.8x	-	-	-	1.33B
JADE BIRD FIRE CO., LTD.	20.48x	-	-	-	1.2B
FREQUENTIS AG	29.2x	1.3x	11.96x	0.49%	1.1B
Average	24.97x	1.25x	7.08x	2.4%	2.58B
Weighted average by Cap.	21.12x	1.43x	6.69x	2.62%