ALLE
Allegion PLC
Price:  
116.36 
USD
Volume:  
480,134.00
Ireland | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Allegion Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Allegion PLC (ALLE) is 150.63 USD. This Allegion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.36 USD, the upside of Allegion PLC is %.

The range of the Intrinsic Value is 110.34 - 234.69 USD

116.36 USD
Stock Price
150.63 USD
Intrinsic Value
Intrinsic Value Details

Allegion Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.34 - 234.69 150.63 29.5%
DCF (Growth 10y) 131.41 - 260.11 173.53 49.1%
DCF (EBITDA 5y) 124.57 - 161.58 148.49 27.6%
DCF (EBITDA 10y) 143.21 - 193.20 171.77 47.6%
Fair Value 45.89 - 45.89 45.89 -60.57%
P/E 127.10 - 141.61 128.76 10.7%
EV/EBITDA 93.85 - 117.02 111.01 -4.6%
EPV 42.64 - 59.62 51.13 -56.1%
DDM - Stable 45.01 - 112.03 78.52 -32.5%
DDM - Multi 79.41 - 150.81 103.77 -10.8%

Allegion Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,174.52
Beta 1.07
Outstanding shares (mil) 87.44
Enterprise Value (mil) 11,796.02
Market risk premium 4.60%
Cost of Equity 10.79%
Cost of Debt 4.53%
WACC 9.66%