|
Market Closed -
Sao Paulo
14:59:37 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 483.36 BRL | +1.10% |
|
+0.34% | +26.29% |
| 10-27 | Assa Abloy third-quarter earnings beat forecast, helped by pricing and cost control | RE |
| 10-23 | Allegion's Volume Growth Could Drive Re-Rating as Recovery Builds, BofA Says | 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 | 16,167 | - | - |
| Change | - | -22.16% | 20.28% | 2.14% | 20.58% | 18.02% | - | - |
| Enterprise Value (EV) 1 | 12,924 | 11,053 | 12,669 | 12,856 | 15,322 | 17,776 | 17,437 | 17,374 |
| Change | - | -14.47% | 14.62% | 1.48% | 19.18% | 16.01% | -1.9% | -0.36% |
| P/E | 24.8x | 20.3x | 20.7x | 19.2x | 21.4x | 22.7x | 20.3x | 18.5x |
| PBR | 15.7x | 9.84x | 8.49x | 7.59x | 6.63x | 7.38x | 6.21x | 5.23x |
| PEG | - | -7.23x | 1.2x | 1.7x | 2.35x | 1.7x | 1.7x | 1.91x |
| Capitalization / Revenue | 4.14x | 2.83x | 3.05x | 3.01x | 3.37x | 3.61x | 3.41x | 3.24x |
| EV / Revenue | 4.51x | 3.38x | 3.47x | 3.41x | 3.77x | 3.97x | 3.67x | 3.48x |
| EV / EBITDA | 20.9x | 15.3x | 14.8x | 14x | 15.2x | 15.9x | 14.4x | 13.3x |
| EV / EBIT | 23.9x | 17.4x | 15.7x | 14.9x | 16.2x | 17.2x | 15.5x | 14.4x |
| EV / FCF | 29.2x | 27.9x | 24.5x | 22.1x | 22.3x | 25.5x | 22.4x | 19.9x |
| FCF Yield | 3.43% | 3.58% | 4.08% | 4.53% | 4.48% | 3.93% | 4.46% | 5.02% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.8 | 1.92 | 2.04 | 2.196 | 2.412 | 2.667 |
| Rate of return | 1.09% | 1.56% | 1.42% | 1.47% | 1.28% | 1.15% | 1.26% | 1.39% |
| EPS 2 | 5.34 | 5.19 | 6.12 | 6.82 | 7.44 | 8.456 | 9.45 | 10.36 |
| Distribution rate | 27% | 31.6% | 29.4% | 28.2% | 27.4% | 26% | 25.5% | 25.7% |
| Net sales 1 | 2,867 | 3,272 | 3,651 | 3,772 | 4,067 | 4,478 | 4,746 | 4,991 |
| EBITDA 1 | 618.4 | 722.9 | 858.5 | 919.1 | 1,008 | 1,120 | 1,214 | 1,302 |
| EBIT 1 | 539.7 | 636.6 | 805.6 | 860.8 | 944 | 1,034 | 1,127 | 1,205 |
| Net income 1 | 483 | 458 | 540.4 | 597.5 | 643.8 | 724.9 | 815.5 | 887.8 |
| Net Debt 1 | 1,044 | 1,806 | 1,547 | 1,496 | 1,624 | 1,609 | 1,270 | 1,207 |
| Reference price 2 | 132.44 | 105.26 | 126.69 | 130.68 | 159.22 | 191.73 | 191.73 | 191.73 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.75x | 5.54x | 14.36x | 1.68% | 400B | |
| 43.03x | 15.11x | 30.29x | -.--% | 207B | |
| 14.55x | 0.59x | 10.06x | 3.15% | 132B | |
| 18.62x | 5.78x | 13.84x | 0.7% | 97.79B | |
| 35.26x | 6.82x | 19.82x | 0.99% | 80.65B | |
| 33.33x | 8.93x | 21.04x | -.--% | 61.99B | |
| 25.43x | 6.24x | 19.89x | 1.5% | 52.85B | |
| 42.27x | 1.95x | 12.3x | 1.96% | 48.69B | |
| 17.22x | 2.74x | 11.47x | 4.13% | 48.11B | |
| Average | 28.27x | 5.97x | 17.01x | 1.57% | 125.51B | |
| Weighted average by Cap. | 28.06x | 6.77x | 17.53x | 1.42% |
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
