|
Market Closed -
Sao Paulo
19:20:44 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 434.00 BRL | +10.99% |
|
+10.99% | +13.39% |
| 10-23 | Allegion's Volume Growth Could Drive Re-Rating as Recovery Builds, BofA Says | MT |
| 10-23 | BofA Securities Upgrades Allegion Public to Buy From Neutral, Adjusts Price Target to $200 From $164 | MT |
Company Valuation: Allegion plc
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 | 15,092 | - | - |
| Change | - | -22.16% | 20.28% | 2.14% | 20.58% | 10.18% | - | - |
| Enterprise Value (EV) 1 | 12,924 | 11,053 | 12,669 | 12,856 | 15,322 | 16,695 | 16,296 | 16,265 |
| Change | - | -14.47% | 14.62% | 1.48% | 19.18% | 8.96% | -2.39% | -0.19% |
| P/E | 24.8x | 20.3x | 20.7x | 19.2x | 21.4x | 21.1x | 18.9x | 17.4x |
| PBR | 15.7x | 9.84x | 8.49x | 7.59x | 6.63x | 6.89x | 5.79x | 4.88x |
| PEG | - | -7.23x | 1.2x | 1.7x | 2.35x | 1.5x | 1.6x | 1.96x |
| Capitalization / Revenue | 4.14x | 2.83x | 3.05x | 3.01x | 3.37x | 3.37x | 3.19x | 3.03x |
| EV / Revenue | 4.51x | 3.38x | 3.47x | 3.41x | 3.77x | 3.73x | 3.45x | 3.27x |
| EV / EBITDA | 20.9x | 15.3x | 14.8x | 14x | 15.2x | 14.9x | 13.5x | 12.6x |
| EV / EBIT | 23.9x | 17.4x | 15.7x | 14.9x | 16.2x | 16.2x | 14.5x | 13.6x |
| EV / FCF | 29.2x | 27.9x | 24.5x | 22.1x | 22.3x | 23.9x | 21x | 18.7x |
| FCF Yield | 3.43% | 3.58% | 4.08% | 4.53% | 4.48% | 4.18% | 4.76% | 5.36% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.8 | 1.92 | 2.04 | 2.196 | 2.433 | 2.697 |
| Rate of return | 1.09% | 1.56% | 1.42% | 1.47% | 1.28% | 1.23% | 1.36% | 1.51% |
| EPS 2 | 5.34 | 5.19 | 6.12 | 6.82 | 7.44 | 8.464 | 9.457 | 10.3 |
| Distribution rate | 27% | 31.6% | 29.4% | 28.2% | 27.4% | 25.9% | 25.7% | 26.2% |
| Net sales 1 | 2,867 | 3,272 | 3,651 | 3,772 | 4,067 | 4,477 | 4,726 | 4,975 |
| EBITDA 1 | 618.4 | 722.9 | 858.5 | 919.1 | 1,008 | 1,117 | 1,205 | 1,291 |
| EBIT 1 | 539.7 | 636.6 | 805.6 | 860.8 | 944 | 1,034 | 1,121 | 1,196 |
| Net income 1 | 483 | 458 | 540.4 | 597.5 | 643.8 | 726.3 | 820.5 | 888.9 |
| Net Debt 1 | 1,044 | 1,806 | 1,547 | 1,496 | 1,624 | 1,603 | 1,204 | 1,173 |
| Reference price 2 | 132.44 | 105.26 | 126.69 | 130.68 | 159.22 | 178.98 | 178.98 | 178.98 |
| Nbr of stocks (in thousands) | 89,696 | 87,845 | 87,788 | 86,929 | 86,032 | 84,321 | - | - |
| Announcement Date | 15/02/22 | 22/02/23 | 20/02/24 | 18/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.95x | 5.82x | 15.06x | 1.6% | 420B | |
| 45.18x | 15.93x | 31.93x | -.--% | 217B | |
| 16.09x | 0.65x | 11.69x | 2.81% | 145B | |
| 19.82x | 6.17x | 14.91x | 0.62% | 108B | |
| 34.86x | 6.76x | 19.59x | 1% | 79.74B | |
| 34.99x | 10.45x | 23.39x | -.--% | 68.5B | |
| 29.05x | 6.64x | 21.91x | 1.41% | 56.65B | |
| 40.09x | 1.87x | 11.7x | 2.04% | 46.7B | |
| 55.22x | 7.15x | 31.63x | -.--% | 45.42B | |
| Average | 33.47x | 6.83x | 20.20x | 1.05% | 131.92B | |
| Weighted average by Cap. | 30.65x | 7.33x | 19.34x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALLE Stock
- A1GN34 Stock
- Valuation Allegion plc
Select your edition
All financial news and data tailored to specific country editions
