As of 2025-01-14, the Intrinsic Value of Allegion PLC (ALLE) is
174.44 USD. This Allegion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 128.26 USD, the upside of Allegion PLC is
36.00%.
The range of the Intrinsic Value is 131.16 - 259.44 USD
174.44 USD
Intrinsic Value
Allegion Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
131.16 - 259.44 |
174.44 |
36.0% |
| DCF (Growth 10y) |
163.92 - 303.41 |
211.39 |
64.8% |
| DCF (EBITDA 5y) |
137.24 - 173.49 |
154.73 |
20.6% |
| DCF (EBITDA 10y) |
168.79 - 219.96 |
192.74 |
50.3% |
| Fair Value |
48.83 - 48.83 |
48.83 |
-61.93% |
| P/E |
120.94 - 137.00 |
129.71 |
1.1% |
| EV/EBITDA |
87.85 - 111.95 |
95.62 |
-25.5% |
| EPV |
46.98 - 63.44 |
55.21 |
-57.0% |
| DDM - Stable |
48.59 - 115.99 |
82.29 |
-35.8% |
| DDM - Multi |
96.25 - 174.26 |
123.60 |
-3.6% |
Allegion Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,149.64 |
| Beta |
0.72 |
| Outstanding shares (mil) |
86.93 |
| Enterprise Value (mil) |
12,672.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.29% |
| Cost of Debt |
4.39% |
| WACC |
9.29% |