As of 2026-10-03, the Intrinsic Value of Allegion PLC (ALLE) is 180.03 USD. This Allegion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.21 USD, the upside of Allegion PLC is 16.70%.
The range of the Intrinsic Value is 129.76 - 290.25 USD
Based on its market price of 154.21 USD and our intrinsic valuation, Allegion PLC (ALLE) is undervalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129.76 - 290.25 | 180.03 | 16.7% |
| DCF (Growth 10y) | 164.12 - 345.44 | 221.46 | 43.6% |
| DCF (EBITDA 5y) | 154.99 - 183.29 | 169.29 | 9.8% |
| DCF (EBITDA 10y) | 184.85 - 237.58 | 210.00 | 36.2% |
| Fair Value | 131.36 - 131.36 | 131.36 | -14.82% |
| P/E | 142.80 - 163.10 | 156.38 | 1.4% |
| EV/EBITDA | 107.83 - 123.35 | 115.67 | -25.0% |
| EPV | 67.35 - 102.50 | 84.93 | -44.9% |
| DDM - Stable | 55.93 - 155.88 | 105.91 | -31.3% |
| DDM - Multi | 101.60 - 218.09 | 138.40 | -10.3% |
| Market Cap (mil) | 13,114.02 |
| Beta | 0.17 |
| Outstanding shares (mil) | 85.04 |
| Enterprise Value (mil) | 14,824.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.08% |
| Cost of Debt | 4.67% |
| WACC | 8.44% |